[AHEALTH] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.69%
YoY- 6.07%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 437,123 392,611 375,932 312,241 302,611 273,672 236,264 10.78%
PBT 36,215 28,677 32,953 30,049 32,431 26,464 25,767 5.83%
Tax -7,993 -8,241 -8,521 -7,570 -11,263 -6,059 -5,118 7.70%
NP 28,222 20,436 24,432 22,479 21,168 20,405 20,649 5.34%
-
NP to SH 28,198 20,430 24,432 22,405 21,122 20,004 19,726 6.13%
-
Tax Rate 22.07% 28.74% 25.86% 25.19% 34.73% 22.90% 19.86% -
Total Cost 408,901 372,175 351,500 289,762 281,443 253,267 215,615 11.24%
-
Net Worth 301,065 274,121 249,520 224,893 208,033 190,269 169,615 10.02%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 4,100 3,748 5,622 5,155 3,748 -
Div Payout % - - 16.78% 16.73% 26.62% 25.77% 19.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 301,065 274,121 249,520 224,893 208,033 190,269 169,615 10.02%
NOSH 117,146 117,146 117,146 93,705 93,708 93,728 93,710 3.78%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.46% 5.21% 6.50% 7.20% 7.00% 7.46% 8.74% -
ROE 9.37% 7.45% 9.79% 9.96% 10.15% 10.51% 11.63% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 373.14 335.15 320.91 333.22 322.93 291.98 252.12 6.74%
EPS 24.07 17.44 20.78 23.91 22.54 21.35 21.05 2.25%
DPS 0.00 0.00 3.50 4.00 6.00 5.50 4.00 -
NAPS 2.57 2.34 2.13 2.40 2.22 2.03 1.81 6.01%
Adjusted Per Share Value based on latest NOSH - 93,762
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.74 54.56 52.24 43.39 42.05 38.03 32.83 10.78%
EPS 3.92 2.84 3.39 3.11 2.94 2.78 2.74 6.14%
DPS 0.00 0.00 0.57 0.52 0.78 0.72 0.52 -
NAPS 0.4183 0.3809 0.3467 0.3125 0.2891 0.2644 0.2357 10.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.54 3.95 3.86 4.80 3.28 2.60 2.53 -
P/RPS 1.22 1.18 1.20 1.44 1.02 0.89 1.00 3.36%
P/EPS 18.86 22.65 18.51 20.08 14.55 12.18 12.02 7.78%
EY 5.30 4.42 5.40 4.98 6.87 8.21 8.32 -7.23%
DY 0.00 0.00 0.91 0.83 1.83 2.12 1.58 -
P/NAPS 1.77 1.69 1.81 2.00 1.48 1.28 1.40 3.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 26/11/15 18/11/14 20/11/13 21/11/12 15/11/11 23/11/10 -
Price 4.60 3.70 3.70 4.79 3.56 2.84 2.52 -
P/RPS 1.23 1.10 1.15 1.44 1.10 0.97 1.00 3.50%
P/EPS 19.11 21.22 17.74 20.03 15.79 13.31 11.97 8.10%
EY 5.23 4.71 5.64 4.99 6.33 7.51 8.35 -7.49%
DY 0.00 0.00 0.95 0.84 1.69 1.94 1.59 -
P/NAPS 1.79 1.58 1.74 2.00 1.60 1.40 1.39 4.30%

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