[AHEALTH] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 86.52%
YoY- 48.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 210,561 204,804 181,805 154,651 140,198 126,402 120,854 9.68%
PBT 21,470 23,660 20,339 16,675 11,522 9,238 10,478 12.68%
Tax -5,503 -8,949 -4,557 -3,708 -2,685 -2,049 -1,961 18.74%
NP 15,967 14,711 15,782 12,967 8,837 7,189 8,517 11.03%
-
NP to SH 15,925 14,682 15,397 12,504 8,445 7,189 8,517 10.98%
-
Tax Rate 25.63% 37.82% 22.41% 22.24% 23.30% 22.18% 18.72% -
Total Cost 194,594 190,093 166,023 141,684 131,361 119,213 112,337 9.58%
-
Net Worth 223,081 206,128 189,272 166,844 148,499 139,432 128,204 9.66%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,749 5,621 5,153 3,749 3,937 3,748 2,998 3.79%
Div Payout % 23.54% 38.29% 33.47% 29.99% 46.63% 52.14% 35.21% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 223,081 206,128 189,272 166,844 148,499 139,432 128,204 9.66%
NOSH 93,731 93,694 93,699 93,733 74,999 74,963 74,973 3.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.58% 7.18% 8.68% 8.38% 6.30% 5.69% 7.05% -
ROE 7.14% 7.12% 8.13% 7.49% 5.69% 5.16% 6.64% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 224.64 218.59 194.03 164.99 186.93 168.62 161.20 5.68%
EPS 16.99 15.67 16.43 13.34 11.26 9.59 11.36 6.93%
DPS 4.00 6.00 5.50 4.00 5.25 5.00 4.00 0.00%
NAPS 2.38 2.20 2.02 1.78 1.98 1.86 1.71 5.65%
Adjusted Per Share Value based on latest NOSH - 93,699
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 29.24 28.44 25.24 21.47 19.47 17.55 16.78 9.68%
EPS 2.21 2.04 2.14 1.74 1.17 1.00 1.18 11.01%
DPS 0.52 0.78 0.72 0.52 0.55 0.52 0.42 3.62%
NAPS 0.3097 0.2862 0.2628 0.2317 0.2062 0.1936 0.178 9.66%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.49 2.95 3.05 2.44 1.40 1.70 1.68 -
P/RPS 2.00 1.35 1.57 1.48 0.75 1.01 1.04 11.50%
P/EPS 26.43 18.83 18.56 18.29 12.43 17.73 14.79 10.14%
EY 3.78 5.31 5.39 5.47 8.04 5.64 6.76 -9.22%
DY 0.89 2.03 1.80 1.64 3.75 2.94 2.38 -15.10%
P/NAPS 1.89 1.34 1.51 1.37 0.71 0.91 0.98 11.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 15/08/12 19/08/11 18/08/10 19/08/09 20/08/08 22/08/07 -
Price 4.95 3.11 2.92 2.56 1.60 1.70 1.73 -
P/RPS 2.20 1.42 1.50 1.55 0.86 1.01 1.07 12.75%
P/EPS 29.13 19.85 17.77 19.19 14.21 17.73 15.23 11.40%
EY 3.43 5.04 5.63 5.21 7.04 5.64 6.57 -10.25%
DY 0.81 1.93 1.88 1.56 3.28 2.94 2.31 -16.01%
P/NAPS 2.08 1.41 1.45 1.44 0.81 0.91 1.01 12.78%

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