[AHEALTH] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.02%
YoY- 3.6%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 526,859 499,237 418,451 398,604 366,002 313,718 282,719 10.92%
PBT 45,842 45,624 40,615 42,349 35,778 45,094 30,093 7.26%
Tax -11,579 -11,647 -10,493 -13,283 -7,381 -6,754 -5,543 13.05%
NP 34,263 33,977 30,122 29,066 28,397 38,340 24,550 5.71%
-
NP to SH 34,236 33,977 30,123 29,012 28,004 32,941 22,144 7.52%
-
Tax Rate 25.26% 25.53% 25.84% 31.37% 20.63% 14.98% 18.42% -
Total Cost 492,596 465,260 388,329 369,538 337,605 275,378 258,169 11.36%
-
Net Worth 288,179 260,064 235,264 216,495 199,598 182,745 162,669 9.99%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 12,886 11,128 9,373 15,932 14,524 12,183 14,805 -2.28%
Div Payout % 37.64% 32.75% 31.12% 54.92% 51.87% 36.98% 66.86% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 288,179 260,064 235,264 216,495 199,598 182,745 162,669 9.99%
NOSH 117,146 117,146 93,730 93,720 93,708 93,715 74,962 7.72%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.50% 6.81% 7.20% 7.29% 7.76% 12.22% 8.68% -
ROE 11.88% 13.06% 12.80% 13.40% 14.03% 18.03% 13.61% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 449.75 426.17 446.44 425.31 390.58 334.76 377.15 2.97%
EPS 29.23 28.91 25.63 30.96 29.88 35.15 29.54 -0.17%
DPS 11.00 9.50 10.00 17.00 15.50 13.00 19.75 -9.28%
NAPS 2.46 2.22 2.51 2.31 2.13 1.95 2.17 2.11%
Adjusted Per Share Value based on latest NOSH - 93,752
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 73.17 69.33 58.11 55.36 50.83 43.57 39.26 10.92%
EPS 4.75 4.72 4.18 4.03 3.89 4.57 3.08 7.48%
DPS 1.79 1.55 1.30 2.21 2.02 1.69 2.06 -2.31%
NAPS 0.4002 0.3612 0.3267 0.3007 0.2772 0.2538 0.2259 9.99%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.60 3.58 4.50 3.68 2.74 2.59 1.87 -
P/RPS 0.80 0.84 1.01 0.87 0.70 0.77 0.50 8.14%
P/EPS 12.32 12.34 14.00 11.89 9.17 7.37 6.33 11.73%
EY 8.12 8.10 7.14 8.41 10.91 13.57 15.80 -10.49%
DY 3.06 2.65 2.22 4.62 5.66 5.02 10.56 -18.64%
P/NAPS 1.46 1.61 1.79 1.59 1.29 1.33 0.86 9.21%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 26/02/14 27/02/13 23/02/12 24/02/11 23/02/10 -
Price 3.41 3.64 4.40 4.14 2.83 2.68 2.05 -
P/RPS 0.76 0.85 0.99 0.97 0.72 0.80 0.54 5.85%
P/EPS 11.67 12.55 13.69 13.37 9.47 7.62 6.94 9.04%
EY 8.57 7.97 7.30 7.48 10.56 13.12 14.41 -8.29%
DY 3.23 2.61 2.27 4.11 5.48 4.85 9.63 -16.63%
P/NAPS 1.39 1.64 1.75 1.79 1.33 1.37 0.94 6.73%

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