[AHEALTH] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.72%
YoY- -12.34%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 404,361 400,837 398,604 394,941 389,001 377,306 366,002 6.87%
PBT 40,163 42,223 42,349 41,745 39,099 36,504 35,778 8.01%
Tax -9,837 -10,356 -13,283 -12,585 -11,773 -10,886 -7,382 21.11%
NP 30,326 31,867 29,066 29,160 27,326 25,618 28,396 4.48%
-
NP to SH 30,259 31,809 29,012 29,122 27,289 25,450 28,004 5.30%
-
Tax Rate 24.49% 24.53% 31.37% 30.15% 30.11% 29.82% 20.63% -
Total Cost 374,035 368,970 369,538 365,781 361,675 351,688 337,606 7.07%
-
Net Worth 223,006 225,949 216,569 208,104 206,237 205,353 198,784 7.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 14,060 15,937 15,937 15,001 15,001 14,530 14,530 -2.17%
Div Payout % 46.47% 50.10% 54.93% 51.51% 54.97% 57.09% 51.89% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 223,006 225,949 216,569 208,104 206,237 205,353 198,784 7.97%
NOSH 93,700 93,755 93,752 93,740 93,744 93,768 93,766 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.50% 7.95% 7.29% 7.38% 7.02% 6.79% 7.76% -
ROE 13.57% 14.08% 13.40% 13.99% 13.23% 12.39% 14.09% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 431.55 427.54 425.16 421.31 414.96 402.38 390.34 6.92%
EPS 32.29 33.93 30.95 31.07 29.11 27.14 29.87 5.33%
DPS 15.00 17.00 17.00 16.00 16.00 15.50 15.50 -2.16%
NAPS 2.38 2.41 2.31 2.22 2.20 2.19 2.12 8.02%
Adjusted Per Share Value based on latest NOSH - 93,740
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.14 55.65 55.34 54.84 54.01 52.39 50.82 6.86%
EPS 4.20 4.42 4.03 4.04 3.79 3.53 3.89 5.24%
DPS 1.95 2.21 2.21 2.08 2.08 2.02 2.02 -2.32%
NAPS 0.3096 0.3137 0.3007 0.2889 0.2863 0.2851 0.276 7.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.49 4.27 3.68 3.28 2.95 2.94 2.74 -
P/RPS 1.04 1.00 0.87 0.78 0.71 0.73 0.70 30.23%
P/EPS 13.90 12.59 11.89 10.56 10.13 10.83 9.17 31.98%
EY 7.19 7.95 8.41 9.47 9.87 9.23 10.90 -24.24%
DY 3.34 3.98 4.62 4.88 5.42 5.27 5.66 -29.66%
P/NAPS 1.89 1.77 1.59 1.48 1.34 1.34 1.29 29.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 27/02/13 21/11/12 15/08/12 23/05/12 23/02/12 -
Price 4.95 4.37 4.14 3.56 3.11 2.78 2.83 -
P/RPS 1.15 1.02 0.97 0.84 0.75 0.69 0.73 35.42%
P/EPS 15.33 12.88 13.38 11.46 10.68 10.24 9.48 37.81%
EY 6.52 7.76 7.47 8.73 9.36 9.76 10.55 -27.46%
DY 3.03 3.89 4.11 4.49 5.14 5.58 5.48 -32.65%
P/NAPS 2.08 1.81 1.79 1.60 1.41 1.27 1.33 34.76%

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