[AHEALTH] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.3%
YoY- 16.73%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 389,001 377,306 366,002 351,126 340,872 329,006 313,718 15.43%
PBT 39,099 36,504 35,778 45,791 48,758 47,847 45,094 -9.07%
Tax -11,773 -10,886 -7,382 -7,696 -7,604 -7,310 -6,754 44.88%
NP 27,326 25,618 28,396 38,095 41,154 40,537 38,340 -20.22%
-
NP to SH 27,289 25,450 28,004 33,220 35,835 35,112 32,942 -11.80%
-
Tax Rate 30.11% 29.82% 20.63% 16.81% 15.60% 15.28% 14.98% -
Total Cost 361,675 351,688 337,606 313,031 299,718 288,469 275,378 19.94%
-
Net Worth 206,237 205,353 198,784 190,085 189,284 190,200 182,760 8.39%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 15,001 14,530 14,530 13,588 13,588 12,183 12,183 14.89%
Div Payout % 54.97% 57.09% 51.89% 40.91% 37.92% 34.70% 36.98% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 206,237 205,353 198,784 190,085 189,284 190,200 182,760 8.39%
NOSH 93,744 93,768 93,766 93,638 93,705 93,694 93,723 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.02% 6.79% 7.76% 10.85% 12.07% 12.32% 12.22% -
ROE 13.23% 12.39% 14.09% 17.48% 18.93% 18.46% 18.02% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 414.96 402.38 390.34 374.98 363.77 351.15 334.73 15.41%
EPS 29.11 27.14 29.87 35.48 38.24 37.47 35.15 -11.82%
DPS 16.00 15.50 15.50 14.50 14.50 13.00 13.00 14.86%
NAPS 2.20 2.19 2.12 2.03 2.02 2.03 1.95 8.38%
Adjusted Per Share Value based on latest NOSH - 93,638
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.01 52.39 50.82 48.75 47.33 45.68 43.56 15.42%
EPS 3.79 3.53 3.89 4.61 4.98 4.88 4.57 -11.73%
DPS 2.08 2.02 2.02 1.89 1.89 1.69 1.69 14.86%
NAPS 0.2863 0.2851 0.276 0.2639 0.2628 0.2641 0.2538 8.37%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.95 2.94 2.74 2.60 3.05 2.90 2.59 -
P/RPS 0.71 0.73 0.70 0.69 0.84 0.83 0.77 -5.26%
P/EPS 10.13 10.83 9.17 7.33 7.98 7.74 7.37 23.64%
EY 9.87 9.23 10.90 13.64 12.54 12.92 13.57 -19.13%
DY 5.42 5.27 5.66 5.58 4.75 4.48 5.02 5.24%
P/NAPS 1.34 1.34 1.29 1.28 1.51 1.43 1.33 0.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 19/05/11 24/02/11 -
Price 3.11 2.78 2.83 2.84 2.92 3.00 2.68 -
P/RPS 0.75 0.69 0.73 0.76 0.80 0.85 0.80 -4.21%
P/EPS 10.68 10.24 9.48 8.01 7.64 8.01 7.62 25.26%
EY 9.36 9.76 10.55 12.49 13.10 12.49 13.11 -20.13%
DY 5.14 5.58 5.48 5.11 4.97 4.33 4.85 3.95%
P/NAPS 1.41 1.27 1.33 1.40 1.45 1.48 1.37 1.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment