[AHEALTH] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.43%
YoY- 63.44%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 404,361 389,001 340,872 297,172 273,035 241,485 232,280 9.67%
PBT 40,163 39,099 48,758 35,246 21,303 18,165 18,830 13.44%
Tax -9,837 -11,773 -7,604 -6,566 -4,547 -260 -4,422 14.24%
NP 30,326 27,326 41,154 28,680 16,756 17,905 14,408 13.19%
-
NP to SH 30,259 27,289 35,835 26,203 16,032 17,905 14,408 13.15%
-
Tax Rate 24.49% 30.11% 15.60% 18.63% 21.34% 1.43% 23.48% -
Total Cost 374,035 361,675 299,718 268,492 256,279 223,580 217,872 9.41%
-
Net Worth 223,006 206,237 189,284 166,785 148,500 139,478 128,198 9.65%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 14,060 15,001 13,588 14,617 7,308 7,124 2,998 29.34%
Div Payout % 46.47% 54.97% 37.92% 55.79% 45.59% 39.79% 20.81% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 223,006 206,237 189,284 166,785 148,500 139,478 128,198 9.65%
NOSH 93,700 93,744 93,705 93,699 75,000 74,988 74,970 3.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.50% 7.02% 12.07% 9.65% 6.14% 7.41% 6.20% -
ROE 13.57% 13.23% 18.93% 15.71% 10.80% 12.84% 11.24% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 431.55 414.96 363.77 317.15 364.05 322.03 309.83 5.67%
EPS 32.29 29.11 38.24 27.96 21.38 23.88 19.22 9.02%
DPS 15.00 16.00 14.50 15.60 9.75 9.50 4.00 24.61%
NAPS 2.38 2.20 2.02 1.78 1.98 1.86 1.71 5.65%
Adjusted Per Share Value based on latest NOSH - 93,699
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 56.14 54.01 47.33 41.26 37.91 33.53 32.25 9.66%
EPS 4.20 3.79 4.98 3.64 2.23 2.49 2.00 13.14%
DPS 1.95 2.08 1.89 2.03 1.01 0.99 0.42 29.13%
NAPS 0.3096 0.2863 0.2628 0.2316 0.2062 0.1937 0.178 9.65%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.49 2.95 3.05 2.44 1.40 1.70 1.68 -
P/RPS 1.04 0.71 0.84 0.77 0.38 0.53 0.54 11.53%
P/EPS 13.90 10.13 7.98 8.73 6.55 7.12 8.74 8.03%
EY 7.19 9.87 12.54 11.46 15.27 14.05 11.44 -7.44%
DY 3.34 5.42 4.75 6.39 6.96 5.59 2.38 5.80%
P/NAPS 1.89 1.34 1.51 1.37 0.71 0.91 0.98 11.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 15/08/12 19/08/11 18/08/10 19/08/09 20/08/08 22/08/07 -
Price 4.95 3.11 2.92 2.56 1.60 1.70 1.73 -
P/RPS 1.15 0.75 0.80 0.81 0.44 0.53 0.56 12.72%
P/EPS 15.33 10.68 7.64 9.15 7.49 7.12 9.00 9.27%
EY 6.52 9.36 13.10 10.92 13.36 14.05 11.11 -8.49%
DY 3.03 5.14 4.97 6.09 6.09 5.59 2.31 4.62%
P/NAPS 2.08 1.41 1.45 1.44 0.81 0.91 1.01 12.78%

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