[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.09%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 523,481 501,242 416,321 403,481 364,896 315,018 283,468 10.75%
PBT 38,236 43,937 40,065 43,241 35,285 34,356 23,780 8.23%
Tax -10,988 -11,361 -10,093 -15,017 -8,078 -6,824 -5,074 13.73%
NP 27,248 32,576 29,972 28,224 27,206 27,532 18,705 6.46%
-
NP to SH 27,240 32,576 29,873 28,162 26,672 26,301 17,881 7.26%
-
Tax Rate 28.74% 25.86% 25.19% 34.73% 22.89% 19.86% 21.34% -
Total Cost 496,233 468,666 386,349 375,257 337,689 287,486 264,762 11.03%
-
Net Worth 274,121 249,520 224,893 208,033 190,269 169,615 150,676 10.48%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 5,466 4,997 7,496 6,873 4,997 - -
Div Payout % - 16.78% 16.73% 26.62% 25.77% 19.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 274,121 249,520 224,893 208,033 190,269 169,615 150,676 10.48%
NOSH 117,146 117,146 93,705 93,708 93,728 93,710 74,963 7.72%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.21% 6.50% 7.20% 7.00% 7.46% 8.74% 6.60% -
ROE 9.94% 13.06% 13.28% 13.54% 14.02% 15.51% 11.87% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 446.86 427.88 444.29 430.57 389.31 336.16 378.14 2.82%
EPS 23.25 27.71 31.88 30.05 28.47 28.07 23.85 -0.42%
DPS 0.00 4.67 5.33 8.00 7.33 5.33 0.00 -
NAPS 2.34 2.13 2.40 2.22 2.03 1.81 2.01 2.56%
Adjusted Per Share Value based on latest NOSH - 93,740
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 72.70 69.61 57.82 56.03 50.67 43.75 39.37 10.75%
EPS 3.78 4.52 4.15 3.91 3.70 3.65 2.48 7.27%
DPS 0.00 0.76 0.69 1.04 0.95 0.69 0.00 -
NAPS 0.3807 0.3465 0.3123 0.2889 0.2642 0.2356 0.2093 10.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.95 3.86 4.80 3.28 2.60 2.53 1.77 -
P/RPS 0.88 0.90 1.08 0.76 0.67 0.75 0.47 11.01%
P/EPS 16.99 13.88 15.06 10.91 9.14 9.01 7.42 14.79%
EY 5.89 7.20 6.64 9.16 10.94 11.09 13.48 -12.88%
DY 0.00 1.21 1.11 2.44 2.82 2.11 0.00 -
P/NAPS 1.69 1.81 2.00 1.48 1.28 1.40 0.88 11.48%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 20/11/13 21/11/12 15/11/11 23/11/10 18/11/09 -
Price 3.70 3.70 4.79 3.56 2.84 2.52 1.84 -
P/RPS 0.83 0.86 1.08 0.83 0.73 0.75 0.49 9.17%
P/EPS 15.91 13.31 15.03 11.85 9.98 8.98 7.71 12.82%
EY 6.28 7.52 6.66 8.44 10.02 11.14 12.96 -11.36%
DY 0.00 1.26 1.11 2.25 2.58 2.12 0.00 -
P/NAPS 1.58 1.74 2.00 1.60 1.40 1.39 0.92 9.42%

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