[AHEALTH] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

21-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -25.25%

YoY- -18.54%

Quarter Report

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	146,685	124,279	122,493	104,202	100,678	88,983	77,117	11.30%
YoY %	18.03%	1.46%	17.55%	3.50%	13.14%	15.39%	-	-
Horiz. %	190.21%	161.16%	158.84%	135.12%	130.55%	115.39%	100.00%	-
PBT	12,313	9,076	10,050	9,273	11,333	8,738	7,827	7.83%
YoY %	35.67%	-9.69%	8.38%	-18.18%	29.70%	11.64%	-	-
Horiz. %	157.31%	115.96%	128.40%	118.47%	144.79%	111.64%	100.00%	-
Tax	-2,658	-2,474	-2,496	-2,440	-2,959	-2,072	-1,778	6.92%
YoY %	-7.44%	0.88%	-2.30%	17.54%	-42.81%	-16.54%	-	-
Horiz. %	149.49%	139.15%	140.38%	137.23%	166.42%	116.54%	100.00%	-
NP	9,655	6,602	7,554	6,833	8,374	6,666	6,049	8.09%
YoY %	46.24%	-12.60%	10.55%	-18.40%	25.62%	10.20%	-	-
Horiz. %	159.61%	109.14%	124.88%	112.96%	138.44%	110.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,649	6,603	7,554	6,812	8,362	6,523	5,800	8.84%
YoY %	46.13%	-12.59%	10.89%	-18.54%	28.19%	12.47%	-	-
Horiz. %	166.36%	113.84%	130.24%	117.45%	144.17%	112.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.59%	27.26%	24.84%	26.31%	26.11%	23.71%	22.72%	-
YoY %	-20.80%	9.74%	-5.59%	0.77%	10.12%	4.36%	-	-
Horiz. %	95.03%	119.98%	109.33%	115.80%	114.92%	104.36%	100.00%	-
Total Cost	137,030	117,677	114,939	97,369	92,304	82,317	71,068	11.55%
YoY %	16.45%	2.38%	18.04%	5.49%	12.13%	15.83%	-	-
Horiz. %	192.82%	165.58%	161.73%	137.01%	129.88%	115.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,722	268,264	246,006	223,006	206,237	189,284	166,785	10.19%
YoY %	11.35%	9.05%	10.31%	8.13%	8.96%	13.49%	-	-
Horiz. %	179.11%	160.84%	147.50%	133.71%	123.65%	113.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	6,443	5,857	4,100	3,748	5,624	5,153	3,747	9.44%
YoY %	10.01%	42.85%	9.39%	-33.36%	9.14%	37.52%	-	-
Horiz. %	171.95%	156.31%	109.42%	100.03%	150.09%	137.52%	100.00%	-
Div Payout %	66.77%	88.71%	54.28%	55.02%	67.26%	79.01%	64.62%	-
YoY %	-24.73%	63.43%	-1.34%	-18.20%	-14.87%	22.27%	-	-
Horiz. %	103.33%	137.28%	84.00%	85.14%	104.09%	122.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	298,722	268,264	246,006	223,006	206,237	189,284	166,785	10.19%
YoY %	11.35%	9.05%	10.31%	8.13%	8.96%	13.49%	-	-
Horiz. %	179.11%	160.84%	147.50%	133.71%	123.65%	113.49%	100.00%	-
NOSH	117,146	117,146	117,146	93,700	93,744	93,705	93,699	3.78%
YoY %	0.00%	0.00%	25.02%	-0.05%	0.04%	0.01%	-	-
Horiz. %	125.02%	125.02%	125.02%	100.00%	100.05%	100.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.58%	5.31%	6.17%	6.56%	8.32%	7.49%	7.84%	-
YoY %	23.92%	-13.94%	-5.95%	-21.15%	11.08%	-4.46%	-	-
Horiz. %	83.93%	67.73%	78.70%	83.67%	106.12%	95.54%	100.00%	-
ROE	3.23%	2.46%	3.07%	3.05%	4.05%	3.45%	3.48%	-
YoY %	31.30%	-19.87%	0.66%	-24.69%	17.39%	-0.86%	-	-
Horiz. %	92.82%	70.69%	88.22%	87.64%	116.38%	99.14%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	125.22	106.09	104.56	111.21	107.40	94.96	82.30	7.23%
YoY %	18.03%	1.46%	-5.98%	3.55%	13.10%	15.38%	-	-
Horiz. %	152.15%	128.91%	127.05%	135.13%	130.50%	115.38%	100.00%	-
EPS	8.24	5.64	6.42	7.27	8.92	6.96	6.19	4.87%
YoY %	46.10%	-12.15%	-11.69%	-18.50%	28.16%	12.44%	-	-
Horiz. %	133.12%	91.11%	103.72%	117.45%	144.10%	112.44%	100.00%	-
DPS	5.50	5.00	3.50	4.00	6.00	5.50	4.00	5.44%
YoY %	10.00%	42.86%	-12.50%	-33.33%	9.09%	37.50%	-	-
Horiz. %	137.50%	125.00%	87.50%	100.00%	150.00%	137.50%	100.00%	-
NAPS	2.55	2.29	2.10	2.38	2.20	2.02	1.78	6.16%
YoY %	11.35%	9.05%	-11.76%	8.18%	8.91%	13.48%	-	-
Horiz. %	143.26%	128.65%	117.98%	133.71%	123.60%	113.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 93,700
RPS	20.38	17.27	17.02	14.48	13.99	12.36	10.72	11.29%
YoY %	18.01%	1.47%	17.54%	3.50%	13.19%	15.30%	-	-
Horiz. %	190.11%	161.10%	158.77%	135.07%	130.50%	115.30%	100.00%	-
EPS	1.34	0.92	1.05	0.95	1.16	0.91	0.81	8.74%
YoY %	45.65%	-12.38%	10.53%	-18.10%	27.47%	12.35%	-	-
Horiz. %	165.43%	113.58%	129.63%	117.28%	143.21%	112.35%	100.00%	-
DPS	0.90	0.81	0.57	0.52	0.78	0.72	0.52	9.56%
YoY %	11.11%	42.11%	9.62%	-33.33%	8.33%	38.46%	-	-
Horiz. %	173.08%	155.77%	109.62%	100.00%	150.00%	138.46%	100.00%	-
NAPS	0.4151	0.3728	0.3418	0.3099	0.2866	0.263	0.2318	10.18%
YoY %	11.35%	9.07%	10.29%	8.13%	8.97%	13.46%	-	-
Horiz. %	179.08%	160.83%	147.45%	133.69%	123.64%	113.46%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.89	4.02	3.80	4.49	2.95	3.05	2.44	-
P/RPS	3.11	3.79	3.63	4.04	2.75	3.21	2.96	0.82%
YoY %	-17.94%	4.41%	-10.15%	46.91%	-14.33%	8.45%	-	-
Horiz. %	105.07%	128.04%	122.64%	136.49%	92.91%	108.45%	100.00%	-
P/EPS	47.23	71.32	58.93	61.76	33.07	43.81	39.42	3.05%
YoY %	-33.78%	21.02%	-4.58%	86.76%	-24.51%	11.14%	-	-
Horiz. %	119.81%	180.92%	149.49%	156.67%	83.89%	111.14%	100.00%	-
EY	2.12	1.40	1.70	1.62	3.02	2.28	2.54	-2.96%
YoY %	51.43%	-17.65%	4.94%	-46.36%	32.46%	-10.24%	-	-
Horiz. %	83.46%	55.12%	66.93%	63.78%	118.90%	89.76%	100.00%	-
DY	1.41	1.24	0.92	0.89	2.03	1.80	1.64	-2.48%
YoY %	13.71%	34.78%	3.37%	-56.16%	12.78%	9.76%	-	-
Horiz. %	85.98%	75.61%	56.10%	54.27%	123.78%	109.76%	100.00%	-
P/NAPS	1.53	1.76	1.81	1.89	1.34	1.51	1.37	1.85%
YoY %	-13.07%	-2.76%	-4.23%	41.04%	-11.26%	10.22%	-	-
Horiz. %	111.68%	128.47%	132.12%	137.96%	97.81%	110.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	17/08/16	19/08/15	20/08/14	21/08/13	15/08/12	19/08/11	18/08/10	-
Price	3.82	3.95	3.85	4.95	3.11	2.92	2.56	-
P/RPS	3.05	3.72	3.68	4.45	2.90	3.07	3.11	-0.32%
YoY %	-18.01%	1.09%	-17.30%	53.45%	-5.54%	-1.29%	-	-
Horiz. %	98.07%	119.61%	118.33%	143.09%	93.25%	98.71%	100.00%	-
P/EPS	46.38	70.08	59.71	68.09	34.87	41.95	41.36	1.92%
YoY %	-33.82%	17.37%	-12.31%	95.27%	-16.88%	1.43%	-	-
Horiz. %	112.14%	169.44%	144.37%	164.63%	84.31%	101.43%	100.00%	-
EY	2.16	1.43	1.67	1.47	2.87	2.38	2.42	-1.87%
YoY %	51.05%	-14.37%	13.61%	-48.78%	20.59%	-1.65%	-	-
Horiz. %	89.26%	59.09%	69.01%	60.74%	118.60%	98.35%	100.00%	-
DY	1.44	1.27	0.91	0.81	1.93	1.88	1.56	-1.32%
YoY %	13.39%	39.56%	12.35%	-58.03%	2.66%	20.51%	-	-
Horiz. %	92.31%	81.41%	58.33%	51.92%	123.72%	120.51%	100.00%	-
P/NAPS	1.50	1.72	1.83	2.08	1.41	1.45	1.44	0.68%
YoY %	-12.79%	-6.01%	-12.02%	47.52%	-2.76%	0.69%	-	-
Horiz. %	104.17%	119.44%	127.08%	144.44%	97.92%	100.69%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 10:30:00

EMA 5

10 Mins

SELL

2024-06-25 10:30:00

ADX

10 Mins

SELL

2024-06-25 10:30:00

EMA 5

5 Mins

SELL

2024-06-25 10:30:00

ADX

5 Mins

SELL

2024-06-25 10:30:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

373,297,100

HSI-HUZ

0.20

-0.005

292,800,100

HSI-HU8

0.08

0.00

183,904,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,243,800

HSI-CXV

0.14

-0.005

76,901,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

64,472,000

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,192,500

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.90

+0.46

849,400

TENAGA

13.98

+0.26

5,517,700

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

99,100

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,300

HARTA

3.27

+0.10

1,816,200

MAHSING

1.76

+0.09

20,213,200

MASTER

4.19

+0.09

41,700

More gainer Stocks

NESTLE

122.30

-0.70

5,600

PETGAS

18.00

-0.34

302,900

AJI

15.10

-0.24

100,200

KESM

7.18

-0.23

19,500

AXIATA-C1B

0.035

-0.225

1,030,000

MPI

38.60

-0.22

79,800

ECOWLD-C26

0.01

-0.20

100

YTLPOWR

4.70

-0.18

21,722,100

KGB

3.33

-0.17

2,228,400

UNISEM

4.03

-0.17

600,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More