[AHEALTH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1.18%
YoY- -4.51%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 499,237 482,142 461,310 443,019 418,451 408,234 404,361 15.04%
PBT 45,624 43,519 41,817 41,040 40,615 39,971 40,163 8.84%
Tax -11,647 -11,443 -10,639 -10,583 -10,492 -9,590 -9,837 11.88%
NP 33,977 32,076 31,178 30,457 30,123 30,381 30,326 7.85%
-
NP to SH 33,977 32,049 31,118 30,376 30,021 30,298 30,259 8.00%
-
Tax Rate 25.53% 26.29% 25.44% 25.79% 25.83% 23.99% 24.49% -
Total Cost 465,260 450,066 430,132 412,562 388,328 377,853 374,035 15.61%
-
Net Worth 260,064 249,520 246,006 244,601 235,161 225,030 223,006 10.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,128 9,721 9,721 9,369 9,369 14,060 14,060 -14.40%
Div Payout % 32.75% 30.33% 31.24% 30.84% 31.21% 46.41% 46.47% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 260,064 249,520 246,006 244,601 235,161 225,030 223,006 10.76%
NOSH 117,146 117,146 117,146 93,717 93,690 93,762 93,700 16.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.81% 6.65% 6.76% 6.87% 7.20% 7.44% 7.50% -
ROE 13.06% 12.84% 12.65% 12.42% 12.77% 13.46% 13.57% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 426.17 411.57 393.79 472.72 446.63 435.39 431.55 -0.83%
EPS 29.00 27.36 26.56 32.41 32.04 32.31 32.29 -6.89%
DPS 9.50 8.30 8.30 10.00 10.00 15.00 15.00 -26.18%
NAPS 2.22 2.13 2.10 2.61 2.51 2.40 2.38 -4.52%
Adjusted Per Share Value based on latest NOSH - 93,717
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 69.32 66.94 64.05 61.51 58.10 56.68 56.14 15.05%
EPS 4.72 4.45 4.32 4.22 4.17 4.21 4.20 8.06%
DPS 1.55 1.35 1.35 1.30 1.30 1.95 1.95 -14.15%
NAPS 0.3611 0.3464 0.3416 0.3396 0.3265 0.3124 0.3096 10.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.58 3.86 3.80 4.60 4.50 4.80 4.49 -
P/RPS 0.84 0.94 0.96 0.97 1.01 1.10 1.04 -13.23%
P/EPS 12.34 14.11 14.31 14.19 14.04 14.85 13.90 -7.60%
EY 8.10 7.09 6.99 7.05 7.12 6.73 7.19 8.24%
DY 2.65 2.15 2.18 2.17 2.22 3.13 3.34 -14.26%
P/NAPS 1.61 1.81 1.81 1.76 1.79 2.00 1.89 -10.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 20/08/14 21/05/14 26/02/14 20/11/13 21/08/13 -
Price 3.64 3.70 3.85 4.80 4.40 4.79 4.95 -
P/RPS 0.85 0.90 0.98 1.02 0.99 1.10 1.15 -18.20%
P/EPS 12.55 13.52 14.49 14.81 13.73 14.82 15.33 -12.45%
EY 7.97 7.39 6.90 6.75 7.28 6.75 6.52 14.28%
DY 2.61 2.24 2.16 2.08 2.27 3.13 3.03 -9.44%
P/NAPS 1.64 1.74 1.83 1.84 1.75 2.00 2.08 -14.61%

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