[AHEALTH] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 15.5%
YoY- 44.19%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 147,478 140,064 130,927 106,359 104,126 92,822 77,534 11.30%
PBT 12,366 11,880 12,622 12,197 12,327 11,601 8,848 5.73%
Tax -2,547 -3,434 -3,154 -3,063 -5,990 -2,486 -1,930 4.72%
NP 9,819 8,446 9,468 9,134 6,337 9,115 6,918 6.00%
-
NP to SH 9,813 8,446 9,468 9,113 6,320 8,874 6,704 6.54%
-
Tax Rate 20.60% 28.91% 24.99% 25.11% 48.59% 21.43% 21.81% -
Total Cost 137,659 131,618 121,459 97,225 97,789 83,707 70,616 11.75%
-
Net Worth 296,379 268,264 244,601 225,949 205,353 190,200 169,474 9.75%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 296,379 268,264 244,601 225,949 205,353 190,200 169,474 9.75%
NOSH 117,146 117,146 93,717 93,755 93,768 93,694 74,988 7.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.66% 6.03% 7.23% 8.59% 6.09% 9.82% 8.92% -
ROE 3.31% 3.15% 3.87% 4.03% 3.08% 4.67% 3.96% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 125.89 119.56 139.70 113.44 111.05 99.07 103.39 3.33%
EPS 8.38 7.21 10.07 9.72 6.74 9.47 8.94 -1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.29 2.61 2.41 2.19 2.03 2.26 1.89%
Adjusted Per Share Value based on latest NOSH - 93,755
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.48 19.45 18.18 14.77 14.46 12.89 10.77 11.29%
EPS 1.36 1.17 1.31 1.27 0.88 1.23 0.93 6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4115 0.3725 0.3396 0.3137 0.2851 0.2641 0.2353 9.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.73 3.90 4.60 4.27 2.94 2.90 2.81 -
P/RPS 2.96 3.26 3.29 3.76 2.65 2.93 2.72 1.41%
P/EPS 44.53 54.09 45.53 43.93 43.62 30.62 31.43 5.97%
EY 2.25 1.85 2.20 2.28 2.29 3.27 3.18 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.70 1.76 1.77 1.34 1.43 1.24 2.87%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 20/05/15 21/05/14 22/05/13 23/05/12 19/05/11 19/05/10 -
Price 3.94 3.95 4.80 4.37 2.78 3.00 3.20 -
P/RPS 3.13 3.30 3.44 3.85 2.50 3.03 3.09 0.21%
P/EPS 47.04 54.79 47.51 44.96 41.25 31.68 35.79 4.65%
EY 2.13 1.83 2.10 2.22 2.42 3.16 2.79 -4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.72 1.84 1.81 1.27 1.48 1.42 1.57%

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