[AHEALTH] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.72%
YoY- -12.34%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 515,916 482,142 408,234 394,941 351,126 306,382 278,013 10.84%
PBT 41,348 43,519 39,971 41,745 45,791 38,025 22,536 10.63%
Tax -11,367 -11,443 -9,590 -12,585 -7,696 -6,855 -4,665 15.99%
NP 29,981 32,076 30,381 29,160 38,095 31,170 17,871 9.00%
-
NP to SH 29,952 32,049 30,298 29,122 33,220 28,459 17,044 9.84%
-
Tax Rate 27.49% 26.29% 23.99% 30.15% 16.81% 18.03% 20.70% -
Total Cost 485,935 450,066 377,853 365,781 313,031 275,212 260,142 10.97%
-
Net Worth 274,121 249,520 225,030 208,104 190,085 169,543 150,030 10.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 12,886 9,721 14,060 15,001 13,588 14,617 7,308 9.90%
Div Payout % 43.02% 30.33% 46.41% 51.51% 40.91% 51.36% 42.88% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 274,121 249,520 225,030 208,104 190,085 169,543 150,030 10.56%
NOSH 117,146 117,146 93,762 93,740 93,638 93,670 75,015 7.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.81% 6.65% 7.44% 7.38% 10.85% 10.17% 6.43% -
ROE 10.93% 12.84% 13.46% 13.99% 17.48% 16.79% 11.36% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 440.40 411.57 435.39 421.31 374.98 327.08 370.61 2.91%
EPS 25.57 27.36 32.31 31.07 35.48 30.38 22.72 1.98%
DPS 11.00 8.30 15.00 16.00 14.50 15.61 9.75 2.02%
NAPS 2.34 2.13 2.40 2.22 2.03 1.81 2.00 2.65%
Adjusted Per Share Value based on latest NOSH - 93,740
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 71.65 66.96 56.69 54.85 48.76 42.55 38.61 10.84%
EPS 4.16 4.45 4.21 4.04 4.61 3.95 2.37 9.82%
DPS 1.79 1.35 1.95 2.08 1.89 2.03 1.01 10.00%
NAPS 0.3807 0.3465 0.3125 0.289 0.264 0.2355 0.2084 10.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.95 3.86 4.80 3.28 2.60 2.53 1.77 -
P/RPS 0.90 0.94 1.10 0.78 0.69 0.77 0.48 11.03%
P/EPS 15.45 14.11 14.85 10.56 7.33 8.33 7.79 12.08%
EY 6.47 7.09 6.73 9.47 13.64 12.01 12.84 -10.79%
DY 2.78 2.15 3.13 4.88 5.58 6.17 5.51 -10.77%
P/NAPS 1.69 1.81 2.00 1.48 1.28 1.40 0.89 11.27%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 20/11/13 21/11/12 15/11/11 23/11/10 18/11/09 -
Price 3.70 3.70 4.79 3.56 2.84 2.52 1.84 -
P/RPS 0.84 0.90 1.10 0.84 0.76 0.77 0.50 9.02%
P/EPS 14.47 13.52 14.82 11.46 8.01 8.29 8.10 10.14%
EY 6.91 7.39 6.75 8.73 12.49 12.06 12.35 -9.22%
DY 2.97 2.24 3.13 4.49 5.11 6.19 5.30 -9.19%
P/NAPS 1.58 1.74 2.00 1.60 1.40 1.39 0.92 9.42%

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