[AHEALTH] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.82%
YoY- 25.59%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 97,807 91,867 81,613 72,403 67,425 57,742 55,539 9.88%
PBT 8,771 6,125 9,092 6,313 5,080 4,254 4,012 13.91%
Tax -2,314 -1,502 -1,410 -1,121 -1,003 -333 -1,100 13.18%
NP 6,457 4,623 7,682 5,192 4,077 3,921 2,912 14.17%
-
NP to SH 6,440 4,607 7,222 4,966 3,954 3,921 2,912 14.12%
-
Tax Rate 26.38% 24.52% 15.51% 17.76% 19.74% 7.83% 27.42% -
Total Cost 91,350 87,244 73,931 67,211 63,348 53,821 52,627 9.61%
-
Net Worth 208,104 190,085 169,543 150,780 141,053 128,950 108,606 11.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 208,104 190,085 169,543 150,780 141,053 128,950 108,606 11.43%
NOSH 93,740 93,638 93,670 75,015 75,028 74,971 67,878 5.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.60% 5.03% 9.41% 7.17% 6.05% 6.79% 5.24% -
ROE 3.09% 2.42% 4.26% 3.29% 2.80% 3.04% 2.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.34 98.11 87.13 96.52 89.87 77.02 81.82 4.13%
EPS 6.87 4.92 7.71 6.62 5.27 5.23 4.29 8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.03 1.81 2.01 1.88 1.72 1.60 5.60%
Adjusted Per Share Value based on latest NOSH - 75,015
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.59 12.77 11.34 10.06 9.37 8.02 7.72 9.87%
EPS 0.89 0.64 1.00 0.69 0.55 0.54 0.40 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2892 0.2641 0.2356 0.2095 0.196 0.1792 0.1509 11.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.28 2.60 2.53 1.77 1.69 1.73 1.70 -
P/RPS 3.14 2.65 2.90 1.83 1.88 2.25 2.08 7.09%
P/EPS 47.74 52.85 32.81 26.74 32.07 33.08 39.63 3.14%
EY 2.09 1.89 3.05 3.74 3.12 3.02 2.52 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.28 1.40 0.88 0.90 1.01 1.06 5.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 15/11/11 23/11/10 18/11/09 19/11/08 21/11/07 15/11/06 -
Price 3.56 2.84 2.52 1.84 1.69 1.72 1.76 -
P/RPS 3.41 2.89 2.89 1.91 1.88 2.23 2.15 7.98%
P/EPS 51.82 57.72 32.68 27.79 32.07 32.89 41.03 3.96%
EY 1.93 1.73 3.06 3.60 3.12 3.04 2.44 -3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.40 1.39 0.92 0.90 1.00 1.10 6.43%

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