[AHEALTH] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.12%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 398,604 394,941 389,001 377,306 366,002 351,126 340,872 10.94%
PBT 42,349 41,745 39,099 36,504 35,778 45,791 48,758 -8.92%
Tax -13,283 -12,585 -11,773 -10,886 -7,382 -7,696 -7,604 44.80%
NP 29,066 29,160 27,326 25,618 28,396 38,095 41,154 -20.60%
-
NP to SH 29,012 29,122 27,289 25,450 28,004 33,220 35,835 -13.07%
-
Tax Rate 31.37% 30.15% 30.11% 29.82% 20.63% 16.81% 15.60% -
Total Cost 369,538 365,781 361,675 351,688 337,606 313,031 299,718 14.90%
-
Net Worth 216,569 208,104 206,237 205,353 198,784 190,085 189,284 9.34%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,937 15,001 15,001 14,530 14,530 13,588 13,588 11.16%
Div Payout % 54.93% 51.51% 54.97% 57.09% 51.89% 40.91% 37.92% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 216,569 208,104 206,237 205,353 198,784 190,085 189,284 9.34%
NOSH 93,752 93,740 93,744 93,768 93,766 93,638 93,705 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.29% 7.38% 7.02% 6.79% 7.76% 10.85% 12.07% -
ROE 13.40% 13.99% 13.23% 12.39% 14.09% 17.48% 18.93% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 425.16 421.31 414.96 402.38 390.34 374.98 363.77 10.90%
EPS 30.95 31.07 29.11 27.14 29.87 35.48 38.24 -13.09%
DPS 17.00 16.00 16.00 15.50 15.50 14.50 14.50 11.13%
NAPS 2.31 2.22 2.20 2.19 2.12 2.03 2.02 9.31%
Adjusted Per Share Value based on latest NOSH - 93,768
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.39 54.88 54.05 52.43 50.86 48.79 47.37 10.93%
EPS 4.03 4.05 3.79 3.54 3.89 4.62 4.98 -13.10%
DPS 2.21 2.08 2.08 2.02 2.02 1.89 1.89 10.93%
NAPS 0.3009 0.2892 0.2866 0.2854 0.2762 0.2641 0.263 9.34%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.68 3.28 2.95 2.94 2.74 2.60 3.05 -
P/RPS 0.87 0.78 0.71 0.73 0.70 0.69 0.84 2.35%
P/EPS 11.89 10.56 10.13 10.83 9.17 7.33 7.98 30.29%
EY 8.41 9.47 9.87 9.23 10.90 13.64 12.54 -23.28%
DY 4.62 4.88 5.42 5.27 5.66 5.58 4.75 -1.82%
P/NAPS 1.59 1.48 1.34 1.34 1.29 1.28 1.51 3.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 -
Price 4.14 3.56 3.11 2.78 2.83 2.84 2.92 -
P/RPS 0.97 0.84 0.75 0.69 0.73 0.76 0.80 13.64%
P/EPS 13.38 11.46 10.68 10.24 9.48 8.01 7.64 45.04%
EY 7.47 8.73 9.36 9.76 10.55 12.49 13.10 -31.11%
DY 4.11 4.49 5.14 5.58 5.48 5.11 4.97 -11.84%
P/NAPS 1.79 1.60 1.41 1.27 1.33 1.40 1.45 15.00%

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