[AHEALTH] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 6.59%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 443,019 400,837 377,306 329,006 289,975 265,662 239,952 10.75%
PBT 41,040 42,223 36,504 47,847 33,010 19,941 20,014 12.70%
Tax -10,583 -10,356 -10,886 -7,310 -5,817 -4,515 -318 79.30%
NP 30,457 31,867 25,618 40,537 27,193 15,426 19,696 7.53%
-
NP to SH 30,376 31,809 25,450 35,112 24,619 15,048 19,696 7.48%
-
Tax Rate 25.79% 24.53% 29.82% 15.28% 17.62% 22.64% 1.59% -
Total Cost 412,562 368,970 351,688 288,469 262,782 250,236 220,256 11.02%
-
Net Worth 244,601 225,949 205,353 190,200 149,977 146,965 137,146 10.11%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 9,369 15,937 14,530 12,183 14,806 7,120 6,373 6.62%
Div Payout % 30.84% 50.10% 57.09% 34.70% 60.14% 47.32% 32.36% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 244,601 225,949 205,353 190,200 149,977 146,965 137,146 10.11%
NOSH 93,717 93,755 93,768 93,694 74,988 74,982 74,943 3.79%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.87% 7.95% 6.79% 12.32% 9.38% 5.81% 8.21% -
ROE 12.42% 14.08% 12.39% 18.46% 16.42% 10.24% 14.36% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 472.72 427.54 402.38 351.15 386.69 354.30 320.18 6.70%
EPS 32.41 33.93 27.14 37.47 32.83 20.07 26.28 3.55%
DPS 10.00 17.00 15.50 13.00 19.75 9.50 8.50 2.74%
NAPS 2.61 2.41 2.19 2.03 2.00 1.96 1.83 6.09%
Adjusted Per Share Value based on latest NOSH - 93,694
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 61.51 55.65 52.39 45.68 40.26 36.89 33.32 10.75%
EPS 4.22 4.42 3.53 4.88 3.42 2.09 2.73 7.52%
DPS 1.30 2.21 2.02 1.69 2.06 0.99 0.88 6.71%
NAPS 0.3396 0.3137 0.2851 0.2641 0.2082 0.2041 0.1904 10.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.60 4.27 2.94 2.90 2.81 1.24 1.61 -
P/RPS 0.97 1.00 0.73 0.83 0.73 0.35 0.50 11.67%
P/EPS 14.19 12.59 10.83 7.74 8.56 6.18 6.13 15.00%
EY 7.05 7.95 9.23 12.92 11.68 16.18 16.32 -13.04%
DY 2.17 3.98 5.27 4.48 7.03 7.66 5.28 -13.76%
P/NAPS 1.76 1.77 1.34 1.43 1.41 0.63 0.88 12.24%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 23/05/12 19/05/11 19/05/10 20/05/09 21/05/08 -
Price 4.80 4.37 2.78 3.00 3.20 1.38 1.73 -
P/RPS 1.02 1.02 0.69 0.85 0.83 0.39 0.54 11.17%
P/EPS 14.81 12.88 10.24 8.01 9.75 6.88 6.58 14.47%
EY 6.75 7.76 9.76 12.49 10.26 14.54 15.19 -12.63%
DY 2.08 3.89 5.58 4.33 6.17 6.88 4.91 -13.33%
P/NAPS 1.84 1.81 1.27 1.48 1.60 0.70 0.95 11.64%

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