[AHEALTH] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.8%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 302,611 273,672 236,264 212,601 193,827 178,596 168,493 10.24%
PBT 32,431 26,464 25,767 17,835 14,318 14,732 13,875 15.18%
Tax -11,263 -6,059 -5,118 -3,806 -3,052 -2,294 -3,472 21.64%
NP 21,168 20,405 20,649 14,029 11,266 12,438 10,403 12.55%
-
NP to SH 21,122 20,004 19,726 13,411 11,143 12,438 10,403 12.51%
-
Tax Rate 34.73% 22.90% 19.86% 21.34% 21.32% 15.57% 25.02% -
Total Cost 281,443 253,267 215,615 198,572 182,561 166,158 158,090 10.08%
-
Net Worth 208,033 190,269 169,615 150,676 140,974 128,953 108,647 11.42%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,622 5,155 3,748 - 3,749 - 3,395 8.76%
Div Payout % 26.62% 25.77% 19.00% - 33.65% - 32.64% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 208,033 190,269 169,615 150,676 140,974 128,953 108,647 11.42%
NOSH 93,708 93,728 93,710 74,963 74,986 74,972 67,904 5.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.00% 7.46% 8.74% 6.60% 5.81% 6.96% 6.17% -
ROE 10.15% 10.51% 11.63% 8.90% 7.90% 9.65% 9.58% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 322.93 291.98 252.12 283.61 258.48 238.21 248.13 4.48%
EPS 22.54 21.35 21.05 17.89 14.86 16.59 15.32 6.64%
DPS 6.00 5.50 4.00 0.00 5.00 0.00 5.00 3.08%
NAPS 2.22 2.03 1.81 2.01 1.88 1.72 1.60 5.60%
Adjusted Per Share Value based on latest NOSH - 75,015
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.02 38.01 32.81 29.52 26.92 24.80 23.40 10.23%
EPS 2.93 2.78 2.74 1.86 1.55 1.73 1.44 12.55%
DPS 0.78 0.72 0.52 0.00 0.52 0.00 0.47 8.80%
NAPS 0.2889 0.2642 0.2356 0.2093 0.1958 0.1791 0.1509 11.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.28 2.60 2.53 1.77 1.69 1.73 1.70 -
P/RPS 1.02 0.89 1.00 0.62 0.65 0.73 0.69 6.72%
P/EPS 14.55 12.18 12.02 9.89 11.37 10.43 11.10 4.60%
EY 6.87 8.21 8.32 10.11 8.79 9.59 9.01 -4.41%
DY 1.83 2.12 1.58 0.00 2.96 0.00 2.94 -7.59%
P/NAPS 1.48 1.28 1.40 0.88 0.90 1.01 1.06 5.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 15/11/11 23/11/10 18/11/09 19/11/08 21/11/07 15/11/06 -
Price 3.56 2.84 2.52 1.84 1.69 1.72 1.76 -
P/RPS 1.10 0.97 1.00 0.65 0.65 0.72 0.71 7.56%
P/EPS 15.79 13.31 11.97 10.29 11.37 10.37 11.49 5.43%
EY 6.33 7.51 8.35 9.72 8.79 9.65 8.70 -5.15%
DY 1.69 1.94 1.59 0.00 2.96 0.00 2.84 -8.28%
P/NAPS 1.60 1.40 1.39 0.92 0.90 1.00 1.10 6.43%

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