[AHEALTH] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.73%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 106,359 104,126 92,822 77,534 70,278 63,855 59,840 10.05%
PBT 12,197 12,327 11,601 8,848 5,931 5,009 4,400 18.50%
Tax -3,063 -5,990 -2,486 -1,930 -1,656 -1,052 -906 22.48%
NP 9,134 6,337 9,115 6,918 4,275 3,957 3,494 17.35%
-
NP to SH 9,113 6,320 8,874 6,704 4,229 3,957 3,494 17.30%
-
Tax Rate 25.11% 48.59% 21.43% 21.81% 27.92% 21.00% 20.59% -
Total Cost 97,225 97,789 83,707 70,616 66,003 59,898 56,346 9.50%
-
Net Worth 225,949 205,353 190,200 169,474 146,965 137,146 125,963 10.21%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 225,949 205,353 190,200 169,474 146,965 137,146 125,963 10.21%
NOSH 93,755 93,768 93,694 74,988 74,982 74,943 74,978 3.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.59% 6.09% 9.82% 8.92% 6.08% 6.20% 5.84% -
ROE 4.03% 3.08% 4.67% 3.96% 2.88% 2.89% 2.77% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 113.44 111.05 99.07 103.39 93.73 85.20 79.81 6.02%
EPS 9.72 6.74 9.47 8.94 5.64 5.28 4.66 13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.19 2.03 2.26 1.96 1.83 1.68 6.19%
Adjusted Per Share Value based on latest NOSH - 74,988
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.77 14.46 12.89 10.77 9.76 8.87 8.31 10.05%
EPS 1.27 0.88 1.23 0.93 0.59 0.55 0.49 17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.2851 0.2641 0.2353 0.2041 0.1904 0.1749 10.21%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.27 2.94 2.90 2.81 1.24 1.61 1.75 -
P/RPS 3.76 2.65 2.93 2.72 1.32 1.89 2.19 9.41%
P/EPS 43.93 43.62 30.62 31.43 21.99 30.49 37.55 2.64%
EY 2.28 2.29 3.27 3.18 4.55 3.28 2.66 -2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.34 1.43 1.24 0.63 0.88 1.04 9.25%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 19/05/11 19/05/10 20/05/09 21/05/08 23/05/07 -
Price 4.37 2.78 3.00 3.20 1.38 1.73 1.75 -
P/RPS 3.85 2.50 3.03 3.09 1.47 2.03 2.19 9.84%
P/EPS 44.96 41.25 31.68 35.79 24.47 32.77 37.55 3.04%
EY 2.22 2.42 3.16 2.79 4.09 3.05 2.66 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.27 1.48 1.42 0.70 0.95 1.04 9.66%

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