[AHEALTH] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 75.86%
YoY- 140.38%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 95,993 92,330 77,454 70,118 65,412 57,341 55,887 9.42%
PBT 9,918 9,314 19,327 12,258 4,701 4,673 4,340 14.75%
Tax -2,020 -1,322 -1,636 -1,737 -859 2,122 -1,361 6.79%
NP 7,898 7,992 17,691 10,521 3,842 6,795 2,979 17.62%
-
NP to SH 7,890 8,000 13,215 8,733 3,633 6,795 2,979 17.60%
-
Tax Rate 20.37% 14.19% 8.46% 14.17% 18.27% -45.41% 31.36% -
Total Cost 88,095 84,338 59,763 59,597 61,570 50,546 52,908 8.86%
-
Net Worth 216,569 198,784 182,760 162,666 142,323 74,991 111,959 11.61%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,312 9,376 8,435 10,869 3,370 3,374 - -
Div Payout % 130.71% 117.21% 63.83% 124.46% 92.78% 49.66% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 216,569 198,784 182,760 162,666 142,323 74,991 111,959 11.61%
NOSH 93,752 93,766 93,723 74,961 74,907 74,991 68,686 5.31%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.23% 8.66% 22.84% 15.00% 5.87% 11.85% 5.33% -
ROE 3.64% 4.02% 7.23% 5.37% 2.55% 9.06% 2.66% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.39 98.47 82.64 93.54 87.32 76.46 81.37 3.90%
EPS 8.42 8.54 14.10 11.65 4.85 9.06 4.34 11.66%
DPS 11.00 10.00 9.00 14.50 4.50 4.50 0.00 -
NAPS 2.31 2.12 1.95 2.17 1.90 1.00 1.63 5.97%
Adjusted Per Share Value based on latest NOSH - 74,961
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.33 12.82 10.75 9.74 9.08 7.96 7.76 9.42%
EPS 1.10 1.11 1.83 1.21 0.50 0.94 0.41 17.86%
DPS 1.43 1.30 1.17 1.51 0.47 0.47 0.00 -
NAPS 0.3007 0.276 0.2538 0.2259 0.1976 0.1041 0.1554 11.61%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.68 2.74 2.59 1.87 1.30 1.76 1.76 -
P/RPS 3.59 2.78 3.13 2.00 1.49 2.30 2.16 8.82%
P/EPS 43.73 32.11 18.37 16.05 26.80 19.42 40.58 1.25%
EY 2.29 3.11 5.44 6.23 3.73 5.15 2.46 -1.18%
DY 2.99 3.65 3.47 7.75 3.46 2.56 0.00 -
P/NAPS 1.59 1.29 1.33 0.86 0.68 1.76 1.08 6.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 23/02/10 27/02/09 27/02/08 28/02/07 -
Price 4.14 2.83 2.68 2.05 1.19 1.68 1.72 -
P/RPS 4.04 2.87 3.24 2.19 1.36 2.20 2.11 11.42%
P/EPS 49.19 33.17 19.01 17.60 24.54 18.54 39.66 3.65%
EY 2.03 3.01 5.26 5.68 4.08 5.39 2.52 -3.53%
DY 2.66 3.53 3.36 7.07 3.78 2.68 0.00 -
P/NAPS 1.79 1.33 1.37 0.94 0.63 1.68 1.06 9.11%

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