[AHEALTH] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -15.7%
YoY- -14.99%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 394,941 389,001 377,306 366,002 351,126 340,872 329,006 12.91%
PBT 41,745 39,099 36,504 35,778 45,791 48,758 47,847 -8.67%
Tax -12,585 -11,773 -10,886 -7,382 -7,696 -7,604 -7,310 43.50%
NP 29,160 27,326 25,618 28,396 38,095 41,154 40,537 -19.66%
-
NP to SH 29,122 27,289 25,450 28,004 33,220 35,835 35,112 -11.69%
-
Tax Rate 30.15% 30.11% 29.82% 20.63% 16.81% 15.60% 15.28% -
Total Cost 365,781 361,675 351,688 337,606 313,031 299,718 288,469 17.10%
-
Net Worth 208,104 206,237 205,353 198,784 190,085 189,284 190,200 6.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 15,001 15,001 14,530 14,530 13,588 13,588 12,183 14.83%
Div Payout % 51.51% 54.97% 57.09% 51.89% 40.91% 37.92% 34.70% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 208,104 206,237 205,353 198,784 190,085 189,284 190,200 6.16%
NOSH 93,740 93,744 93,768 93,766 93,638 93,705 93,694 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.38% 7.02% 6.79% 7.76% 10.85% 12.07% 12.32% -
ROE 13.99% 13.23% 12.39% 14.09% 17.48% 18.93% 18.46% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 421.31 414.96 402.38 390.34 374.98 363.77 351.15 12.87%
EPS 31.07 29.11 27.14 29.87 35.48 38.24 37.47 -11.70%
DPS 16.00 16.00 15.50 15.50 14.50 14.50 13.00 14.80%
NAPS 2.22 2.20 2.19 2.12 2.03 2.02 2.03 6.12%
Adjusted Per Share Value based on latest NOSH - 93,766
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.88 54.05 52.43 50.86 48.79 47.37 45.72 12.90%
EPS 4.05 3.79 3.54 3.89 4.62 4.98 4.88 -11.65%
DPS 2.08 2.08 2.02 2.02 1.89 1.89 1.69 14.80%
NAPS 0.2892 0.2866 0.2854 0.2762 0.2641 0.263 0.2643 6.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.28 2.95 2.94 2.74 2.60 3.05 2.90 -
P/RPS 0.78 0.71 0.73 0.70 0.69 0.84 0.83 -4.04%
P/EPS 10.56 10.13 10.83 9.17 7.33 7.98 7.74 22.94%
EY 9.47 9.87 9.23 10.90 13.64 12.54 12.92 -18.66%
DY 4.88 5.42 5.27 5.66 5.58 4.75 4.48 5.85%
P/NAPS 1.48 1.34 1.34 1.29 1.28 1.51 1.43 2.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 19/05/11 -
Price 3.56 3.11 2.78 2.83 2.84 2.92 3.00 -
P/RPS 0.84 0.75 0.69 0.73 0.76 0.80 0.85 -0.78%
P/EPS 11.46 10.68 10.24 9.48 8.01 7.64 8.01 26.88%
EY 8.73 9.36 9.76 10.55 12.49 13.10 12.49 -21.18%
DY 4.49 5.14 5.58 5.48 5.11 4.97 4.33 2.44%
P/NAPS 1.60 1.41 1.27 1.33 1.40 1.45 1.48 5.31%

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