[AHEALTH] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 9.64%
YoY- 24.99%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 534,273 508,374 443,019 400,837 377,306 329,006 289,975 10.71%
PBT 46,328 44,882 41,040 42,223 36,504 47,847 33,010 5.80%
Tax -10,692 -11,927 -10,583 -10,356 -10,886 -7,310 -5,817 10.66%
NP 35,636 32,955 30,457 31,867 25,618 40,537 27,193 4.60%
-
NP to SH 35,603 32,872 30,376 31,809 25,450 35,112 24,619 6.33%
-
Tax Rate 23.08% 26.57% 25.79% 24.53% 29.82% 15.28% 17.62% -
Total Cost 498,637 475,419 412,562 368,970 351,688 288,469 262,782 11.25%
-
Net Worth 296,379 268,264 244,601 225,949 205,353 190,200 149,977 12.01%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 12,886 11,128 9,369 15,937 14,530 12,183 14,806 -2.28%
Div Payout % 36.19% 33.86% 30.84% 50.10% 57.09% 34.70% 60.14% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 296,379 268,264 244,601 225,949 205,353 190,200 149,977 12.01%
NOSH 117,146 117,146 93,717 93,755 93,768 93,694 74,988 7.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.67% 6.48% 6.87% 7.95% 6.79% 12.32% 9.38% -
ROE 12.01% 12.25% 12.42% 14.08% 12.39% 18.46% 16.42% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 456.07 433.97 472.72 427.54 402.38 351.15 386.69 2.78%
EPS 30.39 28.06 32.41 33.93 27.14 37.47 32.83 -1.27%
DPS 11.00 9.50 10.00 17.00 15.50 13.00 19.75 -9.28%
NAPS 2.53 2.29 2.61 2.41 2.19 2.03 2.00 3.99%
Adjusted Per Share Value based on latest NOSH - 93,755
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 74.24 70.64 61.56 55.70 52.43 45.72 40.29 10.71%
EPS 4.95 4.57 4.22 4.42 3.54 4.88 3.42 6.35%
DPS 1.79 1.55 1.30 2.21 2.02 1.69 2.06 -2.31%
NAPS 0.4118 0.3728 0.3399 0.314 0.2854 0.2643 0.2084 12.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.73 3.90 4.60 4.27 2.94 2.90 2.81 -
P/RPS 0.82 0.90 0.97 1.00 0.73 0.83 0.73 1.95%
P/EPS 12.27 13.90 14.19 12.59 10.83 7.74 8.56 6.17%
EY 8.15 7.20 7.05 7.95 9.23 12.92 11.68 -5.81%
DY 2.95 2.44 2.17 3.98 5.27 4.48 7.03 -13.46%
P/NAPS 1.47 1.70 1.76 1.77 1.34 1.43 1.41 0.69%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 20/05/15 21/05/14 22/05/13 23/05/12 19/05/11 19/05/10 -
Price 3.94 3.95 4.80 4.37 2.78 3.00 3.20 -
P/RPS 0.86 0.91 1.02 1.02 0.69 0.85 0.83 0.59%
P/EPS 12.96 14.08 14.81 12.88 10.24 8.01 9.75 4.85%
EY 7.71 7.10 6.75 7.76 9.76 12.49 10.26 -4.64%
DY 2.79 2.41 2.08 3.89 5.58 4.33 6.17 -12.37%
P/NAPS 1.56 1.72 1.84 1.81 1.27 1.48 1.60 -0.42%

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