[AHEALTH] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 49.86%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 398,604 366,002 313,718 282,719 259,239 235,937 224,288 10.04%
PBT 42,349 35,778 45,094 30,093 19,019 19,405 18,215 15.08%
Tax -13,283 -7,381 -6,754 -5,543 -3,911 -172 -4,833 18.33%
NP 29,066 28,397 38,340 24,550 15,108 19,233 13,382 13.78%
-
NP to SH 29,012 28,004 32,942 22,144 14,776 19,233 13,382 13.75%
-
Tax Rate 31.37% 20.63% 14.98% 18.42% 20.56% 0.89% 26.53% -
Total Cost 369,538 337,605 275,378 258,169 244,131 216,704 210,906 9.78%
-
Net Worth 216,495 199,598 182,745 162,669 142,437 135,710 111,884 11.61%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 15,932 14,524 12,183 14,805 7,121 6,373 3,432 29.12%
Div Payout % 54.92% 51.87% 36.98% 66.86% 48.20% 33.14% 25.65% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 216,495 199,598 182,745 162,669 142,437 135,710 111,884 11.61%
NOSH 93,720 93,708 93,715 74,962 74,967 74,977 68,641 5.32%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.29% 7.76% 12.22% 8.68% 5.83% 8.15% 5.97% -
ROE 13.40% 14.03% 18.03% 13.61% 10.37% 14.17% 11.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 425.31 390.58 334.76 377.15 345.80 314.68 326.76 4.48%
EPS 30.96 29.88 35.15 29.54 19.71 25.65 19.49 8.01%
DPS 17.00 15.50 13.00 19.75 9.50 8.50 5.00 22.60%
NAPS 2.31 2.13 1.95 2.17 1.90 1.81 1.63 5.97%
Adjusted Per Share Value based on latest NOSH - 74,961
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.34 50.82 43.56 39.25 35.99 32.76 31.14 10.04%
EPS 4.03 3.89 4.57 3.07 2.05 2.67 1.86 13.74%
DPS 2.21 2.02 1.69 2.06 0.99 0.88 0.48 28.95%
NAPS 0.3006 0.2771 0.2537 0.2259 0.1978 0.1884 0.1553 11.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.68 2.74 2.59 1.87 1.30 1.76 1.76 -
P/RPS 0.87 0.70 0.77 0.50 0.38 0.56 0.54 8.26%
P/EPS 11.89 9.17 7.37 6.33 6.60 6.86 9.03 4.68%
EY 8.41 10.91 13.57 15.80 15.16 14.57 11.08 -4.48%
DY 4.62 5.66 5.02 10.56 7.31 4.83 2.84 8.43%
P/NAPS 1.59 1.29 1.33 0.86 0.68 0.97 1.08 6.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 23/02/10 27/02/09 27/02/08 28/02/07 -
Price 4.14 2.83 2.68 2.05 1.19 1.68 1.72 -
P/RPS 0.97 0.72 0.80 0.54 0.34 0.53 0.53 10.58%
P/EPS 13.37 9.47 7.62 6.94 6.04 6.55 8.82 7.17%
EY 7.48 10.56 13.12 14.41 16.56 15.27 11.33 -6.68%
DY 4.11 5.48 4.85 9.63 7.98 5.06 2.91 5.91%
P/NAPS 1.79 1.33 1.37 0.94 0.63 0.93 1.06 9.11%

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