[AHEALTH] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 8.61%
YoY- 66.97%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 408,234 394,941 351,126 306,382 278,013 251,168 234,483 9.67%
PBT 39,971 41,745 45,791 38,025 22,536 18,991 19,072 13.11%
Tax -9,590 -12,585 -7,696 -6,855 -4,665 -930 -3,655 17.42%
NP 30,381 29,160 38,095 31,170 17,871 18,061 15,417 11.95%
-
NP to SH 30,298 29,122 33,220 28,459 17,044 17,938 15,417 11.90%
-
Tax Rate 23.99% 30.15% 16.81% 18.03% 20.70% 4.90% 19.16% -
Total Cost 377,853 365,781 313,031 275,212 260,142 233,107 219,066 9.50%
-
Net Worth 225,030 208,104 190,085 169,543 150,030 141,053 128,950 9.71%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 14,060 15,001 13,588 14,617 7,308 7,124 2,998 29.34%
Div Payout % 46.41% 51.51% 40.91% 51.36% 42.88% 39.71% 19.45% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 225,030 208,104 190,085 169,543 150,030 141,053 128,950 9.71%
NOSH 93,762 93,740 93,638 93,670 75,015 75,028 74,971 3.79%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.44% 7.38% 10.85% 10.17% 6.43% 7.19% 6.57% -
ROE 13.46% 13.99% 17.48% 16.79% 11.36% 12.72% 11.96% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 435.39 421.31 374.98 327.08 370.61 334.76 312.76 5.66%
EPS 32.31 31.07 35.48 30.38 22.72 23.91 20.56 7.81%
DPS 15.00 16.00 14.50 15.61 9.75 9.50 4.00 24.61%
NAPS 2.40 2.22 2.03 1.81 2.00 1.88 1.72 5.70%
Adjusted Per Share Value based on latest NOSH - 93,670
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 56.69 54.85 48.76 42.55 38.61 34.88 32.56 9.67%
EPS 4.21 4.04 4.61 3.95 2.37 2.49 2.14 11.92%
DPS 1.95 2.08 1.89 2.03 1.01 0.99 0.42 29.13%
NAPS 0.3125 0.289 0.264 0.2355 0.2084 0.1959 0.1791 9.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.80 3.28 2.60 2.53 1.77 1.69 1.73 -
P/RPS 1.10 0.78 0.69 0.77 0.48 0.50 0.55 12.23%
P/EPS 14.85 10.56 7.33 8.33 7.79 7.07 8.41 9.93%
EY 6.73 9.47 13.64 12.01 12.84 14.15 11.89 -9.04%
DY 3.13 4.88 5.58 6.17 5.51 5.62 2.31 5.18%
P/NAPS 2.00 1.48 1.28 1.40 0.89 0.90 1.01 12.04%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 15/11/11 23/11/10 18/11/09 19/11/08 21/11/07 -
Price 4.79 3.56 2.84 2.52 1.84 1.69 1.72 -
P/RPS 1.10 0.84 0.76 0.77 0.50 0.50 0.55 12.23%
P/EPS 14.82 11.46 8.01 8.29 8.10 7.07 8.36 10.00%
EY 6.75 8.73 12.49 12.06 12.35 14.15 11.96 -9.08%
DY 3.13 4.49 5.11 6.19 5.30 5.62 2.33 5.03%
P/NAPS 2.00 1.60 1.40 1.39 0.92 0.90 1.00 12.23%

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