[AHEALTH] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 15.75%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 351,126 340,872 329,006 313,718 306,382 297,172 289,975 13.59%
PBT 45,791 48,758 47,847 45,094 38,025 35,246 33,010 24.35%
Tax -7,696 -7,604 -7,310 -6,754 -6,855 -6,566 -5,817 20.49%
NP 38,095 41,154 40,537 38,340 31,170 28,680 27,193 25.17%
-
NP to SH 33,220 35,835 35,112 32,942 28,459 26,203 24,619 22.08%
-
Tax Rate 16.81% 15.60% 15.28% 14.98% 18.03% 18.63% 17.62% -
Total Cost 313,031 299,718 288,469 275,378 275,212 268,492 262,782 12.36%
-
Net Worth 190,085 189,284 190,200 182,760 169,543 166,785 149,977 17.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,588 13,588 12,183 12,183 14,617 14,617 14,806 -5.55%
Div Payout % 40.91% 37.92% 34.70% 36.98% 51.36% 55.79% 60.14% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 190,085 189,284 190,200 182,760 169,543 166,785 149,977 17.09%
NOSH 93,638 93,705 93,694 93,723 93,670 93,699 74,988 15.94%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.85% 12.07% 12.32% 12.22% 10.17% 9.65% 9.38% -
ROE 17.48% 18.93% 18.46% 18.02% 16.79% 15.71% 16.42% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 374.98 363.77 351.15 334.73 327.08 317.15 386.69 -2.02%
EPS 35.48 38.24 37.47 35.15 30.38 27.96 32.83 5.30%
DPS 14.50 14.50 13.00 13.00 15.61 15.60 19.75 -18.60%
NAPS 2.03 2.02 2.03 1.95 1.81 1.78 2.00 0.99%
Adjusted Per Share Value based on latest NOSH - 93,723
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.75 47.33 45.68 43.56 42.54 41.26 40.26 13.59%
EPS 4.61 4.98 4.88 4.57 3.95 3.64 3.42 22.00%
DPS 1.89 1.89 1.69 1.69 2.03 2.03 2.06 -5.57%
NAPS 0.2639 0.2628 0.2641 0.2538 0.2354 0.2316 0.2082 17.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.60 3.05 2.90 2.59 2.53 2.44 2.81 -
P/RPS 0.69 0.84 0.83 0.77 0.77 0.77 0.73 -3.68%
P/EPS 7.33 7.98 7.74 7.37 8.33 8.73 8.56 -9.81%
EY 13.64 12.54 12.92 13.57 12.01 11.46 11.68 10.88%
DY 5.58 4.75 4.48 5.02 6.17 6.39 7.03 -14.26%
P/NAPS 1.28 1.51 1.43 1.33 1.40 1.37 1.41 -6.23%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 19/08/11 19/05/11 24/02/11 23/11/10 18/08/10 19/05/10 -
Price 2.84 2.92 3.00 2.68 2.52 2.56 3.20 -
P/RPS 0.76 0.80 0.85 0.80 0.77 0.81 0.83 -5.69%
P/EPS 8.01 7.64 8.01 7.62 8.29 9.15 9.75 -12.27%
EY 12.49 13.10 12.49 13.11 12.06 10.92 10.26 13.99%
DY 5.11 4.97 4.33 4.85 6.19 6.09 6.17 -11.79%
P/NAPS 1.40 1.45 1.48 1.37 1.39 1.44 1.60 -8.50%

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