[AHEALTH] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 29.92%
YoY- 1.41%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 375,932 312,241 302,611 273,672 236,264 212,601 193,827 11.66%
PBT 32,953 30,049 32,431 26,464 25,767 17,835 14,318 14.89%
Tax -8,521 -7,570 -11,263 -6,059 -5,118 -3,806 -3,052 18.65%
NP 24,432 22,479 21,168 20,405 20,649 14,029 11,266 13.76%
-
NP to SH 24,432 22,405 21,122 20,004 19,726 13,411 11,143 13.97%
-
Tax Rate 25.86% 25.19% 34.73% 22.90% 19.86% 21.34% 21.32% -
Total Cost 351,500 289,762 281,443 253,267 215,615 198,572 182,561 11.53%
-
Net Worth 249,520 224,893 208,033 190,269 169,615 150,676 140,974 9.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,100 3,748 5,622 5,155 3,748 - 3,749 1.50%
Div Payout % 16.78% 16.73% 26.62% 25.77% 19.00% - 33.65% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 249,520 224,893 208,033 190,269 169,615 150,676 140,974 9.97%
NOSH 117,146 93,705 93,708 93,728 93,710 74,963 74,986 7.71%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.50% 7.20% 7.00% 7.46% 8.74% 6.60% 5.81% -
ROE 9.79% 9.96% 10.15% 10.51% 11.63% 8.90% 7.90% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 320.91 333.22 322.93 291.98 252.12 283.61 258.48 3.66%
EPS 20.78 23.91 22.54 21.35 21.05 17.89 14.86 5.74%
DPS 3.50 4.00 6.00 5.50 4.00 0.00 5.00 -5.76%
NAPS 2.13 2.40 2.22 2.03 1.81 2.01 1.88 2.10%
Adjusted Per Share Value based on latest NOSH - 93,638
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 52.24 43.39 42.05 38.03 32.83 29.54 26.93 11.67%
EPS 3.39 3.11 2.94 2.78 2.74 1.86 1.55 13.92%
DPS 0.57 0.52 0.78 0.72 0.52 0.00 0.52 1.54%
NAPS 0.3467 0.3125 0.2891 0.2644 0.2357 0.2094 0.1959 9.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.86 4.80 3.28 2.60 2.53 1.77 1.69 -
P/RPS 1.20 1.44 1.02 0.89 1.00 0.62 0.65 10.75%
P/EPS 18.51 20.08 14.55 12.18 12.02 9.89 11.37 8.45%
EY 5.40 4.98 6.87 8.21 8.32 10.11 8.79 -7.79%
DY 0.91 0.83 1.83 2.12 1.58 0.00 2.96 -17.83%
P/NAPS 1.81 2.00 1.48 1.28 1.40 0.88 0.90 12.34%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 20/11/13 21/11/12 15/11/11 23/11/10 18/11/09 19/11/08 -
Price 3.70 4.79 3.56 2.84 2.52 1.84 1.69 -
P/RPS 1.15 1.44 1.10 0.97 1.00 0.65 0.65 9.97%
P/EPS 17.74 20.03 15.79 13.31 11.97 10.29 11.37 7.69%
EY 5.64 4.99 6.33 7.51 8.35 9.72 8.79 -7.12%
DY 0.95 0.84 1.69 1.94 1.59 0.00 2.96 -17.24%
P/NAPS 1.74 2.00 1.60 1.40 1.39 0.92 0.90 11.60%

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