[AHEALTH] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.23%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 510,160 461,310 404,361 389,001 340,872 297,172 273,035 10.97%
PBT 43,908 41,817 40,163 39,099 48,758 35,246 21,303 12.80%
Tax -11,905 -10,639 -9,837 -11,773 -7,604 -6,566 -4,547 17.39%
NP 32,003 31,178 30,326 27,326 41,154 28,680 16,756 11.38%
-
NP to SH 31,953 31,118 30,259 27,289 35,835 26,203 16,032 12.17%
-
Tax Rate 27.11% 25.44% 24.49% 30.11% 15.60% 18.63% 21.34% -
Total Cost 478,157 430,132 374,035 361,675 299,718 268,492 256,279 10.94%
-
Net Worth 268,264 246,006 223,006 206,237 189,284 166,785 148,500 10.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 12,886 9,721 14,060 15,001 13,588 14,617 7,308 9.90%
Div Payout % 40.33% 31.24% 46.47% 54.97% 37.92% 55.79% 45.59% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 268,264 246,006 223,006 206,237 189,284 166,785 148,500 10.35%
NOSH 117,146 117,146 93,700 93,744 93,705 93,699 75,000 7.71%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.27% 6.76% 7.50% 7.02% 12.07% 9.65% 6.14% -
ROE 11.91% 12.65% 13.57% 13.23% 18.93% 15.71% 10.80% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 435.49 393.79 431.55 414.96 363.77 317.15 364.05 3.02%
EPS 27.28 26.56 32.29 29.11 38.24 27.96 21.38 4.14%
DPS 11.00 8.30 15.00 16.00 14.50 15.60 9.75 2.02%
NAPS 2.29 2.10 2.38 2.20 2.02 1.78 1.98 2.45%
Adjusted Per Share Value based on latest NOSH - 93,744
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 70.89 64.10 56.19 54.05 47.37 41.29 37.94 10.97%
EPS 4.44 4.32 4.20 3.79 4.98 3.64 2.23 12.15%
DPS 1.79 1.35 1.95 2.08 1.89 2.03 1.02 9.82%
NAPS 0.3728 0.3418 0.3099 0.2866 0.263 0.2318 0.2064 10.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.02 3.80 4.49 2.95 3.05 2.44 1.40 -
P/RPS 0.92 0.96 1.04 0.71 0.84 0.77 0.38 15.87%
P/EPS 14.74 14.31 13.90 10.13 7.98 8.73 6.55 14.46%
EY 6.79 6.99 7.19 9.87 12.54 11.46 15.27 -12.62%
DY 2.74 2.18 3.34 5.42 4.75 6.39 6.96 -14.38%
P/NAPS 1.76 1.81 1.89 1.34 1.51 1.37 0.71 16.32%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 21/08/13 15/08/12 19/08/11 18/08/10 19/08/09 -
Price 3.95 3.85 4.95 3.11 2.92 2.56 1.60 -
P/RPS 0.91 0.98 1.15 0.75 0.80 0.81 0.44 12.86%
P/EPS 14.48 14.49 15.33 10.68 7.64 9.15 7.49 11.60%
EY 6.91 6.90 6.52 9.36 13.10 10.92 13.36 -10.40%
DY 2.78 2.16 3.03 5.14 4.97 6.09 6.09 -12.24%
P/NAPS 1.72 1.83 2.08 1.41 1.45 1.44 0.81 13.36%

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