[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	20.37	17.26	17.01	14.47	13.98	12.35	10.71	11.29%
YoY %	18.02%	1.47%	17.55%	3.51%	13.20%	15.31%	-	-
Horiz. %	190.20%	161.16%	158.82%	135.11%	130.53%	115.31%	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	0.89	0.81	0.57	0.52	0.78	0.72	0.52	9.36%
YoY %	9.88%	42.11%	9.62%	-33.33%	8.33%	38.46%	-	-
Horiz. %	171.15%	155.77%	109.62%	100.00%	150.00%	138.46%	100.00%	-
NAPS	0.4148	0.3725	0.3416	0.3096	0.2863	0.2628	0.2316	10.19%
YoY %	11.36%	9.05%	10.34%	8.14%	8.94%	13.47%	-	-
Horiz. %	179.10%	160.84%	147.50%	133.68%	123.62%	113.47%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos