[AHEALTH] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 9.64%
YoY- 24.99%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 418,451 408,234 404,361 400,837 398,604 394,941 389,001 4.97%
PBT 40,615 39,971 40,163 42,223 42,349 41,745 39,099 2.56%
Tax -10,492 -9,590 -9,837 -10,356 -13,283 -12,585 -11,773 -7.37%
NP 30,123 30,381 30,326 31,867 29,066 29,160 27,326 6.69%
-
NP to SH 30,021 30,298 30,259 31,809 29,012 29,122 27,289 6.54%
-
Tax Rate 25.83% 23.99% 24.49% 24.53% 31.37% 30.15% 30.11% -
Total Cost 388,328 377,853 374,035 368,970 369,538 365,781 361,675 4.84%
-
Net Worth 235,161 225,030 223,006 225,949 216,569 208,104 206,237 9.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,369 14,060 14,060 15,937 15,937 15,001 15,001 -26.87%
Div Payout % 31.21% 46.41% 46.47% 50.10% 54.93% 51.51% 54.97% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 235,161 225,030 223,006 225,949 216,569 208,104 206,237 9.11%
NOSH 93,690 93,762 93,700 93,755 93,752 93,740 93,744 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.20% 7.44% 7.50% 7.95% 7.29% 7.38% 7.02% -
ROE 12.77% 13.46% 13.57% 14.08% 13.40% 13.99% 13.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 446.63 435.39 431.55 427.54 425.16 421.31 414.96 5.01%
EPS 32.04 32.31 32.29 33.93 30.95 31.07 29.11 6.58%
DPS 10.00 15.00 15.00 17.00 17.00 16.00 16.00 -26.83%
NAPS 2.51 2.40 2.38 2.41 2.31 2.22 2.20 9.15%
Adjusted Per Share Value based on latest NOSH - 93,755
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.15 56.73 56.19 55.70 55.39 54.88 54.05 4.98%
EPS 4.17 4.21 4.20 4.42 4.03 4.05 3.79 6.55%
DPS 1.30 1.95 1.95 2.21 2.21 2.08 2.08 -26.83%
NAPS 0.3268 0.3127 0.3099 0.314 0.3009 0.2892 0.2866 9.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.50 4.80 4.49 4.27 3.68 3.28 2.95 -
P/RPS 1.01 1.10 1.04 1.00 0.87 0.78 0.71 26.40%
P/EPS 14.04 14.85 13.90 12.59 11.89 10.56 10.13 24.23%
EY 7.12 6.73 7.19 7.95 8.41 9.47 9.87 -19.51%
DY 2.22 3.13 3.34 3.98 4.62 4.88 5.42 -44.75%
P/NAPS 1.79 2.00 1.89 1.77 1.59 1.48 1.34 21.22%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 21/08/13 22/05/13 27/02/13 21/11/12 15/08/12 -
Price 4.40 4.79 4.95 4.37 4.14 3.56 3.11 -
P/RPS 0.99 1.10 1.15 1.02 0.97 0.84 0.75 20.27%
P/EPS 13.73 14.82 15.33 12.88 13.38 11.46 10.68 18.17%
EY 7.28 6.75 6.52 7.76 7.47 8.73 9.36 -15.38%
DY 2.27 3.13 3.03 3.89 4.11 4.49 5.14 -41.92%
P/NAPS 1.75 2.00 2.08 1.81 1.79 1.60 1.41 15.44%

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