[AHEALTH] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.52%
YoY- 45.43%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 101,680 97,807 91,867 81,613 72,403 67,425 57,742 9.88%
PBT 8,579 8,771 6,125 9,092 6,313 5,080 4,254 12.38%
Tax -2,067 -2,314 -1,502 -1,410 -1,121 -1,003 -333 35.52%
NP 6,512 6,457 4,623 7,682 5,192 4,077 3,921 8.81%
-
NP to SH 6,479 6,440 4,607 7,222 4,966 3,954 3,921 8.72%
-
Tax Rate 24.09% 26.38% 24.52% 15.51% 17.76% 19.74% 7.83% -
Total Cost 95,168 91,350 87,244 73,931 67,211 63,348 53,821 9.95%
-
Net Worth 225,030 208,104 190,085 169,543 150,780 141,053 128,950 9.71%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 225,030 208,104 190,085 169,543 150,780 141,053 128,950 9.71%
NOSH 93,762 93,740 93,638 93,670 75,015 75,028 74,971 3.79%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.40% 6.60% 5.03% 9.41% 7.17% 6.05% 6.79% -
ROE 2.88% 3.09% 2.42% 4.26% 3.29% 2.80% 3.04% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 108.44 104.34 98.11 87.13 96.52 89.87 77.02 5.86%
EPS 6.91 6.87 4.92 7.71 6.62 5.27 5.23 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.22 2.03 1.81 2.01 1.88 1.72 5.70%
Adjusted Per Share Value based on latest NOSH - 93,670
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.13 13.59 12.77 11.34 10.06 9.37 8.02 9.88%
EPS 0.90 0.89 0.64 1.00 0.69 0.55 0.54 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3127 0.2892 0.2641 0.2356 0.2095 0.196 0.1792 9.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.80 3.28 2.60 2.53 1.77 1.69 1.73 -
P/RPS 4.43 3.14 2.65 2.90 1.83 1.88 2.25 11.94%
P/EPS 69.46 47.74 52.85 32.81 26.74 32.07 33.08 13.14%
EY 1.44 2.09 1.89 3.05 3.74 3.12 3.02 -11.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.48 1.28 1.40 0.88 0.90 1.01 12.04%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 15/11/11 23/11/10 18/11/09 19/11/08 21/11/07 -
Price 4.79 3.56 2.84 2.52 1.84 1.69 1.72 -
P/RPS 4.42 3.41 2.89 2.89 1.91 1.88 2.23 12.06%
P/EPS 69.32 51.82 57.72 32.68 27.79 32.07 32.89 13.21%
EY 1.44 1.93 1.73 3.06 3.60 3.12 3.04 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.60 1.40 1.39 0.92 0.90 1.00 12.23%

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