[AHEALTH] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.89%
YoY- 0.61%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 142,960 128,268 122,512 101,680 97,807 91,867 81,613 9.78%
PBT 11,536 7,721 10,281 8,579 8,771 6,125 9,092 4.04%
Tax -2,788 -2,333 -2,871 -2,067 -2,314 -1,502 -1,410 12.02%
NP 8,748 5,388 7,410 6,512 6,457 4,623 7,682 2.18%
-
NP to SH 8,736 5,381 7,410 6,479 6,440 4,607 7,222 3.21%
-
Tax Rate 24.17% 30.22% 27.93% 24.09% 26.38% 24.52% 15.51% -
Total Cost 134,212 122,880 115,102 95,168 91,350 87,244 73,931 10.43%
-
Net Worth 301,065 274,121 249,520 225,030 208,104 190,085 169,543 10.03%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 301,065 274,121 249,520 225,030 208,104 190,085 169,543 10.03%
NOSH 117,146 117,146 117,146 93,762 93,740 93,638 93,670 3.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.12% 4.20% 6.05% 6.40% 6.60% 5.03% 9.41% -
ROE 2.90% 1.96% 2.97% 2.88% 3.09% 2.42% 4.26% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 122.04 109.49 104.58 108.44 104.34 98.11 87.13 5.77%
EPS 7.46 4.59 6.30 6.91 6.87 4.92 7.71 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.34 2.13 2.40 2.22 2.03 1.81 6.01%
Adjusted Per Share Value based on latest NOSH - 93,762
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.87 17.82 17.02 14.13 13.59 12.77 11.34 9.78%
EPS 1.21 0.75 1.03 0.90 0.89 0.64 1.00 3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4183 0.3809 0.3467 0.3127 0.2892 0.2641 0.2356 10.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.54 3.95 3.86 4.80 3.28 2.60 2.53 -
P/RPS 3.72 3.61 3.69 4.43 3.14 2.65 2.90 4.23%
P/EPS 60.88 85.99 61.02 69.46 47.74 52.85 32.81 10.84%
EY 1.64 1.16 1.64 1.44 2.09 1.89 3.05 -9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.69 1.81 2.00 1.48 1.28 1.40 3.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 26/11/15 18/11/14 20/11/13 21/11/12 15/11/11 23/11/10 -
Price 4.60 3.70 3.70 4.79 3.56 2.84 2.52 -
P/RPS 3.77 3.38 3.54 4.42 3.41 2.89 2.89 4.52%
P/EPS 61.68 80.55 58.49 69.32 51.82 57.72 32.68 11.15%
EY 1.62 1.24 1.71 1.44 1.93 1.73 3.06 -10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.58 1.74 2.00 1.60 1.40 1.39 4.30%

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