[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -13.39%
YoY- 1.41%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 501,242 416,321 403,481 364,896 315,018 283,468 258,436 11.66%
PBT 43,937 40,065 43,241 35,285 34,356 23,780 19,090 14.89%
Tax -11,361 -10,093 -15,017 -8,078 -6,824 -5,074 -4,069 18.65%
NP 32,576 29,972 28,224 27,206 27,532 18,705 15,021 13.76%
-
NP to SH 32,576 29,873 28,162 26,672 26,301 17,881 14,857 13.97%
-
Tax Rate 25.86% 25.19% 34.73% 22.89% 19.86% 21.34% 21.31% -
Total Cost 468,666 386,349 375,257 337,689 287,486 264,762 243,414 11.53%
-
Net Worth 249,520 224,893 208,033 190,269 169,615 150,676 140,974 9.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 5,466 4,997 7,496 6,873 4,997 - 4,999 1.49%
Div Payout % 16.78% 16.73% 26.62% 25.77% 19.00% - 33.65% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 249,520 224,893 208,033 190,269 169,615 150,676 140,974 9.97%
NOSH 117,146 93,705 93,708 93,728 93,710 74,963 74,986 7.71%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.50% 7.20% 7.00% 7.46% 8.74% 6.60% 5.81% -
ROE 13.06% 13.28% 13.54% 14.02% 15.51% 11.87% 10.54% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 427.88 444.29 430.57 389.31 336.16 378.14 344.64 3.66%
EPS 27.71 31.88 30.05 28.47 28.07 23.85 19.81 5.75%
DPS 4.67 5.33 8.00 7.33 5.33 0.00 6.67 -5.76%
NAPS 2.13 2.40 2.22 2.03 1.81 2.01 1.88 2.10%
Adjusted Per Share Value based on latest NOSH - 93,638
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 69.65 57.85 56.07 50.70 43.77 39.39 35.91 11.66%
EPS 4.53 4.15 3.91 3.71 3.65 2.48 2.06 14.02%
DPS 0.76 0.69 1.04 0.96 0.69 0.00 0.69 1.62%
NAPS 0.3467 0.3125 0.2891 0.2644 0.2357 0.2094 0.1959 9.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.86 4.80 3.28 2.60 2.53 1.77 1.69 -
P/RPS 0.90 1.08 0.76 0.67 0.75 0.47 0.49 10.65%
P/EPS 13.88 15.06 10.91 9.14 9.01 7.42 8.53 8.44%
EY 7.20 6.64 9.16 10.94 11.09 13.48 11.72 -7.79%
DY 1.21 1.11 2.44 2.82 2.11 0.00 3.94 -17.85%
P/NAPS 1.81 2.00 1.48 1.28 1.40 0.88 0.90 12.34%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 20/11/13 21/11/12 15/11/11 23/11/10 18/11/09 19/11/08 -
Price 3.70 4.79 3.56 2.84 2.52 1.84 1.69 -
P/RPS 0.86 1.08 0.83 0.73 0.75 0.49 0.49 9.82%
P/EPS 13.31 15.03 11.85 9.98 8.98 7.71 8.53 7.69%
EY 7.52 6.66 8.44 10.02 11.14 12.96 11.72 -7.12%
DY 1.26 1.11 2.25 2.58 2.12 0.00 3.94 -17.29%
P/NAPS 1.74 2.00 1.60 1.40 1.39 0.92 0.90 11.60%

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