[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.87%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 403,481 364,896 315,018 283,468 258,436 238,128 224,657 10.24%
PBT 43,241 35,285 34,356 23,780 19,090 19,642 18,500 15.18%
Tax -15,017 -8,078 -6,824 -5,074 -4,069 -3,058 -4,629 21.64%
NP 28,224 27,206 27,532 18,705 15,021 16,584 13,870 12.55%
-
NP to SH 28,162 26,672 26,301 17,881 14,857 16,584 13,870 12.51%
-
Tax Rate 34.73% 22.89% 19.86% 21.34% 21.31% 15.57% 25.02% -
Total Cost 375,257 337,689 287,486 264,762 243,414 221,544 210,786 10.08%
-
Net Worth 208,033 190,269 169,615 150,676 140,974 128,953 108,647 11.42%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,496 6,873 4,997 - 4,999 - 4,526 8.76%
Div Payout % 26.62% 25.77% 19.00% - 33.65% - 32.64% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 208,033 190,269 169,615 150,676 140,974 128,953 108,647 11.42%
NOSH 93,708 93,728 93,710 74,963 74,986 74,972 67,904 5.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.00% 7.46% 8.74% 6.60% 5.81% 6.96% 6.17% -
ROE 13.54% 14.02% 15.51% 11.87% 10.54% 12.86% 12.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 430.57 389.31 336.16 378.14 344.64 317.62 330.84 4.48%
EPS 30.05 28.47 28.07 23.85 19.81 22.12 20.43 6.63%
DPS 8.00 7.33 5.33 0.00 6.67 0.00 6.67 3.07%
NAPS 2.22 2.03 1.81 2.01 1.88 1.72 1.60 5.60%
Adjusted Per Share Value based on latest NOSH - 75,015
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.02 50.66 43.74 39.36 35.88 33.06 31.19 10.24%
EPS 3.91 3.70 3.65 2.48 2.06 2.30 1.93 12.47%
DPS 1.04 0.95 0.69 0.00 0.69 0.00 0.63 8.70%
NAPS 0.2888 0.2642 0.2355 0.2092 0.1957 0.179 0.1509 11.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.28 2.60 2.53 1.77 1.69 1.73 1.70 -
P/RPS 0.76 0.67 0.75 0.47 0.49 0.54 0.51 6.86%
P/EPS 10.91 9.14 9.01 7.42 8.53 7.82 8.32 4.61%
EY 9.16 10.94 11.09 13.48 11.72 12.79 12.02 -4.42%
DY 2.44 2.82 2.11 0.00 3.94 0.00 3.92 -7.59%
P/NAPS 1.48 1.28 1.40 0.88 0.90 1.01 1.06 5.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 15/11/11 23/11/10 18/11/09 19/11/08 21/11/07 15/11/06 -
Price 3.56 2.84 2.52 1.84 1.69 1.72 1.76 -
P/RPS 0.83 0.73 0.75 0.49 0.49 0.54 0.53 7.75%
P/EPS 11.85 9.98 8.98 7.71 8.53 7.78 8.62 5.44%
EY 8.44 10.02 11.14 12.96 11.72 12.86 11.61 -5.17%
DY 2.25 2.58 2.12 0.00 3.94 0.00 3.79 -8.31%
P/NAPS 1.60 1.40 1.39 0.92 0.90 1.00 1.10 6.43%

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