[AHEALTH] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 74.75%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 294,163 264,343 253,420 210,561 204,804 181,805 154,651 11.30%
PBT 24,679 20,956 22,672 21,470 23,660 20,339 16,675 6.74%
Tax -5,205 -5,908 -5,650 -5,503 -8,949 -4,557 -3,708 5.80%
NP 19,474 15,048 17,022 15,967 14,711 15,782 12,967 7.00%
-
NP to SH 19,462 15,049 17,022 15,925 14,682 15,397 12,504 7.64%
-
Tax Rate 21.09% 28.19% 24.92% 25.63% 37.82% 22.41% 22.24% -
Total Cost 274,689 249,295 236,398 194,594 190,093 166,023 141,684 11.65%
-
Net Worth 298,722 268,264 246,006 223,081 206,128 189,272 166,844 10.18%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,443 5,857 4,100 3,749 5,621 5,153 3,749 9.43%
Div Payout % 33.11% 38.92% 24.09% 23.54% 38.29% 33.47% 29.99% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 298,722 268,264 246,006 223,081 206,128 189,272 166,844 10.18%
NOSH 117,146 117,146 117,146 93,731 93,694 93,699 93,733 3.78%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.62% 5.69% 6.72% 7.58% 7.18% 8.68% 8.38% -
ROE 6.52% 5.61% 6.92% 7.14% 7.12% 8.13% 7.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 251.11 225.65 216.33 224.64 218.59 194.03 164.99 7.24%
EPS 16.61 12.85 14.48 16.99 15.67 16.43 13.34 3.71%
DPS 5.50 5.00 3.50 4.00 6.00 5.50 4.00 5.44%
NAPS 2.55 2.29 2.10 2.38 2.20 2.02 1.78 6.16%
Adjusted Per Share Value based on latest NOSH - 93,700
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 40.88 36.73 35.21 29.26 28.46 25.26 21.49 11.30%
EPS 2.70 2.09 2.37 2.21 2.04 2.14 1.74 7.59%
DPS 0.90 0.81 0.57 0.52 0.78 0.72 0.52 9.56%
NAPS 0.4151 0.3728 0.3418 0.31 0.2864 0.263 0.2318 10.18%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.89 4.02 3.80 4.49 2.95 3.05 2.44 -
P/RPS 1.55 1.78 1.76 2.00 1.35 1.57 1.48 0.77%
P/EPS 23.41 31.29 26.15 26.43 18.83 18.56 18.29 4.19%
EY 4.27 3.20 3.82 3.78 5.31 5.39 5.47 -4.04%
DY 1.41 1.24 0.92 0.89 2.03 1.80 1.64 -2.48%
P/NAPS 1.53 1.76 1.81 1.89 1.34 1.51 1.37 1.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 19/08/15 20/08/14 21/08/13 15/08/12 19/08/11 18/08/10 -
Price 3.82 3.95 3.85 4.95 3.11 2.92 2.56 -
P/RPS 1.52 1.75 1.78 2.20 1.42 1.50 1.55 -0.32%
P/EPS 22.99 30.75 26.50 29.13 19.85 17.77 19.19 3.05%
EY 4.35 3.25 3.77 3.43 5.04 5.63 5.21 -2.95%
DY 1.44 1.27 0.91 0.81 1.93 1.88 1.56 -1.32%
P/NAPS 1.50 1.72 1.83 2.08 1.41 1.45 1.44 0.68%

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