[AHEALTH] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -4.87%
YoY- 10.88%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 556,679 510,160 461,310 404,361 389,001 340,872 297,172 11.01%
PBT 49,565 43,908 41,817 40,163 39,099 48,758 35,246 5.84%
Tax -10,876 -11,905 -10,639 -9,837 -11,773 -7,604 -6,566 8.76%
NP 38,689 32,003 31,178 30,326 27,326 41,154 28,680 5.11%
-
NP to SH 38,649 31,953 31,118 30,259 27,289 35,835 26,203 6.68%
-
Tax Rate 21.94% 27.11% 25.44% 24.49% 30.11% 15.60% 18.63% -
Total Cost 517,990 478,157 430,132 374,035 361,675 299,718 268,492 11.56%
-
Net Worth 298,722 268,264 246,006 223,006 206,237 189,284 166,785 10.19%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13,471 12,886 9,721 14,060 15,001 13,588 14,617 -1.35%
Div Payout % 34.86% 40.33% 31.24% 46.47% 54.97% 37.92% 55.79% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 298,722 268,264 246,006 223,006 206,237 189,284 166,785 10.19%
NOSH 117,146 117,146 117,146 93,700 93,744 93,705 93,699 3.78%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.95% 6.27% 6.76% 7.50% 7.02% 12.07% 9.65% -
ROE 12.94% 11.91% 12.65% 13.57% 13.23% 18.93% 15.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 475.20 435.49 393.79 431.55 414.96 363.77 317.15 6.96%
EPS 32.99 27.28 26.56 32.29 29.11 38.24 27.96 2.79%
DPS 11.50 11.00 8.30 15.00 16.00 14.50 15.60 -4.95%
NAPS 2.55 2.29 2.10 2.38 2.20 2.02 1.78 6.16%
Adjusted Per Share Value based on latest NOSH - 93,700
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 77.29 70.83 64.05 56.14 54.01 47.33 41.26 11.01%
EPS 5.37 4.44 4.32 4.20 3.79 4.98 3.64 6.68%
DPS 1.87 1.79 1.35 1.95 2.08 1.89 2.03 -1.35%
NAPS 0.4148 0.3725 0.3416 0.3096 0.2863 0.2628 0.2316 10.19%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.89 4.02 3.80 4.49 2.95 3.05 2.44 -
P/RPS 0.82 0.92 0.96 1.04 0.71 0.84 0.77 1.05%
P/EPS 11.79 14.74 14.31 13.90 10.13 7.98 8.73 5.13%
EY 8.48 6.79 6.99 7.19 9.87 12.54 11.46 -4.89%
DY 2.96 2.74 2.18 3.34 5.42 4.75 6.39 -12.02%
P/NAPS 1.53 1.76 1.81 1.89 1.34 1.51 1.37 1.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 19/08/15 20/08/14 21/08/13 15/08/12 19/08/11 18/08/10 -
Price 3.82 3.95 3.85 4.95 3.11 2.92 2.56 -
P/RPS 0.80 0.91 0.98 1.15 0.75 0.80 0.81 -0.20%
P/EPS 11.58 14.48 14.49 15.33 10.68 7.64 9.15 3.99%
EY 8.64 6.91 6.90 6.52 9.36 13.10 10.92 -3.82%
DY 3.01 2.78 2.16 3.03 5.14 4.97 6.09 -11.07%
P/NAPS 1.50 1.72 1.83 2.08 1.41 1.45 1.44 0.68%

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