[AHEALTH] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.84%
YoY- -23.6%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 282,719 278,013 273,035 265,662 259,239 251,168 241,485 11.04%
PBT 30,093 22,536 21,303 19,941 19,019 18,991 18,165 39.87%
Tax -5,543 -4,665 -4,547 -4,515 -3,911 -930 -260 664.58%
NP 24,550 17,871 16,756 15,426 15,108 18,061 17,905 23.34%
-
NP to SH 22,144 17,044 16,032 15,048 14,776 17,938 17,905 15.17%
-
Tax Rate 18.42% 20.70% 21.34% 22.64% 20.56% 4.90% 1.43% -
Total Cost 258,169 260,142 256,279 250,236 244,131 233,107 223,580 10.03%
-
Net Worth 149,922 150,030 148,500 146,965 142,323 141,053 139,478 4.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,806 7,308 7,308 7,120 7,120 7,124 7,124 62.64%
Div Payout % 66.87% 42.88% 45.59% 47.32% 48.19% 39.71% 39.79% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 149,922 150,030 148,500 146,965 142,323 141,053 139,478 4.91%
NOSH 74,961 75,015 75,000 74,982 74,907 75,028 74,988 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.68% 6.43% 6.14% 5.81% 5.83% 7.19% 7.41% -
ROE 14.77% 11.36% 10.80% 10.24% 10.38% 12.72% 12.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 377.15 370.61 364.05 354.30 346.08 334.76 322.03 11.07%
EPS 29.54 22.72 21.38 20.07 19.73 23.91 23.88 15.19%
DPS 19.75 9.75 9.75 9.50 9.50 9.50 9.50 62.67%
NAPS 2.00 2.00 1.98 1.96 1.90 1.88 1.86 4.94%
Adjusted Per Share Value based on latest NOSH - 74,982
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.25 38.60 37.91 36.89 35.99 34.87 33.53 11.04%
EPS 3.07 2.37 2.23 2.09 2.05 2.49 2.49 14.93%
DPS 2.06 1.01 1.01 0.99 0.99 0.99 0.99 62.77%
NAPS 0.2082 0.2083 0.2062 0.2041 0.1976 0.1958 0.1937 4.91%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.87 1.77 1.40 1.24 1.30 1.69 1.70 -
P/RPS 0.50 0.48 0.38 0.35 0.38 0.50 0.53 -3.79%
P/EPS 6.33 7.79 6.55 6.18 6.59 7.07 7.12 -7.52%
EY 15.80 12.84 15.27 16.18 15.17 14.15 14.05 8.11%
DY 10.56 5.51 6.96 7.66 7.31 5.62 5.59 52.63%
P/NAPS 0.94 0.89 0.71 0.63 0.68 0.90 0.91 2.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 19/08/09 20/05/09 27/02/09 19/11/08 20/08/08 -
Price 2.05 1.84 1.60 1.38 1.19 1.69 1.70 -
P/RPS 0.54 0.50 0.44 0.39 0.34 0.50 0.53 1.25%
P/EPS 6.94 8.10 7.49 6.88 6.03 7.07 7.12 -1.68%
EY 14.41 12.35 13.36 14.54 16.58 14.15 14.05 1.69%
DY 9.63 5.30 6.09 6.88 7.98 5.62 5.59 43.56%
P/NAPS 1.03 0.92 0.81 0.70 0.63 0.90 0.91 8.58%

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