[AHEALTH] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.31%
YoY- -4.98%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 394,941 351,126 306,382 278,013 251,168 234,483 212,139 10.90%
PBT 41,745 45,791 38,025 22,536 18,991 19,072 17,702 15.35%
Tax -12,585 -7,696 -6,855 -4,665 -930 -3,655 -4,178 20.15%
NP 29,160 38,095 31,170 17,871 18,061 15,417 13,524 13.64%
-
NP to SH 29,122 33,220 28,459 17,044 17,938 15,417 13,524 13.62%
-
Tax Rate 30.15% 16.81% 18.03% 20.70% 4.90% 19.16% 23.60% -
Total Cost 365,781 313,031 275,212 260,142 233,107 219,066 198,615 10.70%
-
Net Worth 208,104 190,085 169,543 150,030 141,053 128,950 108,606 11.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 15,001 13,588 14,617 7,308 7,124 2,998 3,391 28.09%
Div Payout % 51.51% 40.91% 51.36% 42.88% 39.71% 19.45% 25.07% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 208,104 190,085 169,543 150,030 141,053 128,950 108,606 11.43%
NOSH 93,740 93,638 93,670 75,015 75,028 74,971 67,878 5.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.38% 10.85% 10.17% 6.43% 7.19% 6.57% 6.38% -
ROE 13.99% 17.48% 16.79% 11.36% 12.72% 11.96% 12.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 421.31 374.98 327.08 370.61 334.76 312.76 312.53 5.09%
EPS 31.07 35.48 30.38 22.72 23.91 20.56 19.92 7.68%
DPS 16.00 14.50 15.61 9.75 9.50 4.00 5.00 21.37%
NAPS 2.22 2.03 1.81 2.00 1.88 1.72 1.60 5.60%
Adjusted Per Share Value based on latest NOSH - 75,015
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.84 48.75 42.54 38.60 34.87 32.56 29.45 10.90%
EPS 4.04 4.61 3.95 2.37 2.49 2.14 1.88 13.58%
DPS 2.08 1.89 2.03 1.01 0.99 0.42 0.47 28.10%
NAPS 0.2889 0.2639 0.2354 0.2083 0.1958 0.179 0.1508 11.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.28 2.60 2.53 1.77 1.69 1.73 1.70 -
P/RPS 0.78 0.69 0.77 0.48 0.50 0.55 0.54 6.31%
P/EPS 10.56 7.33 8.33 7.79 7.07 8.41 8.53 3.61%
EY 9.47 13.64 12.01 12.84 14.15 11.89 11.72 -3.48%
DY 4.88 5.58 6.17 5.51 5.62 2.31 2.94 8.80%
P/NAPS 1.48 1.28 1.40 0.89 0.90 1.01 1.06 5.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 15/11/11 23/11/10 18/11/09 19/11/08 21/11/07 15/11/06 -
Price 3.56 2.84 2.52 1.84 1.69 1.72 1.76 -
P/RPS 0.84 0.76 0.77 0.50 0.50 0.55 0.56 6.98%
P/EPS 11.46 8.01 8.29 8.10 7.07 8.36 8.83 4.43%
EY 8.73 12.49 12.06 12.35 14.15 11.96 11.32 -4.23%
DY 4.49 5.11 6.19 5.30 5.62 2.33 2.84 7.92%
P/NAPS 1.60 1.40 1.39 0.92 0.90 1.00 1.10 6.43%

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