[AHEALTH] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -26.49%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 122,493 104,202 100,678 88,983 77,117 69,920 62,547 11.84%
PBT 10,050 9,273 11,333 8,738 7,827 5,591 4,229 15.51%
Tax -2,496 -2,440 -2,959 -2,072 -1,778 -1,029 -997 16.51%
NP 7,554 6,833 8,374 6,666 6,049 4,562 3,232 15.19%
-
NP to SH 7,554 6,812 8,362 6,523 5,800 4,215 3,232 15.19%
-
Tax Rate 24.84% 26.31% 26.11% 23.71% 22.72% 18.40% 23.58% -
Total Cost 114,939 97,369 92,304 82,317 71,068 65,358 59,315 11.65%
-
Net Worth 246,006 223,006 206,237 189,284 166,785 148,500 139,478 9.91%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,100 3,748 5,624 5,153 3,747 3,937 3,749 1.50%
Div Payout % 54.28% 55.02% 67.26% 79.01% 64.62% 93.42% 116.01% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 246,006 223,006 206,237 189,284 166,785 148,500 139,478 9.91%
NOSH 117,146 93,700 93,744 93,705 93,699 75,000 74,988 7.71%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.17% 6.56% 8.32% 7.49% 7.84% 6.52% 5.17% -
ROE 3.07% 3.05% 4.05% 3.45% 3.48% 2.84% 2.32% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 104.56 111.21 107.40 94.96 82.30 93.23 83.41 3.83%
EPS 6.42 7.27 8.92 6.96 6.19 5.62 4.31 6.86%
DPS 3.50 4.00 6.00 5.50 4.00 5.25 5.00 -5.76%
NAPS 2.10 2.38 2.20 2.02 1.78 1.98 1.86 2.04%
Adjusted Per Share Value based on latest NOSH - 93,705
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.02 14.48 13.99 12.36 10.72 9.72 8.69 11.84%
EPS 1.05 0.95 1.16 0.91 0.81 0.59 0.45 15.15%
DPS 0.57 0.52 0.78 0.72 0.52 0.55 0.52 1.54%
NAPS 0.3418 0.3099 0.2866 0.263 0.2318 0.2064 0.1938 9.91%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.80 4.49 2.95 3.05 2.44 1.40 1.70 -
P/RPS 3.63 4.04 2.75 3.21 2.96 1.50 2.04 10.07%
P/EPS 58.93 61.76 33.07 43.81 39.42 24.91 39.44 6.91%
EY 1.70 1.62 3.02 2.28 2.54 4.01 2.54 -6.47%
DY 0.92 0.89 2.03 1.80 1.64 3.75 2.94 -17.59%
P/NAPS 1.81 1.89 1.34 1.51 1.37 0.71 0.91 12.13%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 21/08/13 15/08/12 19/08/11 18/08/10 19/08/09 20/08/08 -
Price 3.85 4.95 3.11 2.92 2.56 1.60 1.70 -
P/RPS 3.68 4.45 2.90 3.07 3.11 1.72 2.04 10.32%
P/EPS 59.71 68.09 34.87 41.95 41.36 28.47 39.44 7.15%
EY 1.67 1.47 2.87 2.38 2.42 3.51 2.54 -6.74%
DY 0.91 0.81 1.93 1.88 1.56 3.28 2.94 -17.74%
P/NAPS 1.83 2.08 1.41 1.45 1.44 0.81 0.91 12.34%

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