[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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

288

MPI

MALAYSIAN PACIFIC INDUSTRIES

275

HLIND

HONG LEONG INDUSTRIES BHD

273

JCY

JCY INTERNATIONAL BERHAD

175

PBBANK

PUBLIC BANK BHD

135

GENM

GENTING MALAYSIA BERHAD

106

YTLPOWR

YTL POWER INTERNATIONAL BHD

103

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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