[AHEALTH] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1.18%
YoY- -4.51%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 588,443 534,273 508,374 443,019 400,837 377,306 329,006 10.16%
PBT 46,840 46,328 44,882 41,040 42,223 36,504 47,847 -0.35%
Tax -11,572 -10,692 -11,927 -10,583 -10,356 -10,886 -7,310 7.94%
NP 35,268 35,636 32,955 30,457 31,867 25,618 40,537 -2.29%
-
NP to SH 35,233 35,603 32,872 30,376 31,809 25,450 35,112 0.05%
-
Tax Rate 24.71% 23.08% 26.57% 25.79% 24.53% 29.82% 15.28% -
Total Cost 553,175 498,637 475,419 412,562 368,970 351,688 288,469 11.45%
-
Net Worth 322,151 296,379 268,264 244,601 225,949 205,353 190,200 9.17%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 13,471 12,886 11,128 9,369 15,937 14,530 12,183 1.68%
Div Payout % 38.24% 36.19% 33.86% 30.84% 50.10% 57.09% 34.70% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 322,151 296,379 268,264 244,601 225,949 205,353 190,200 9.17%
NOSH 117,146 117,146 117,146 93,717 93,755 93,768 93,694 3.78%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.99% 6.67% 6.48% 6.87% 7.95% 6.79% 12.32% -
ROE 10.94% 12.01% 12.25% 12.42% 14.08% 12.39% 18.46% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 502.32 456.07 433.97 472.72 427.54 402.38 351.15 6.14%
EPS 30.08 30.39 28.06 32.41 33.93 27.14 37.47 -3.59%
DPS 11.50 11.00 9.50 10.00 17.00 15.50 13.00 -2.02%
NAPS 2.75 2.53 2.29 2.61 2.41 2.19 2.03 5.18%
Adjusted Per Share Value based on latest NOSH - 93,717
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 81.77 74.24 70.64 61.56 55.70 52.43 45.72 10.16%
EPS 4.90 4.95 4.57 4.22 4.42 3.54 4.88 0.06%
DPS 1.87 1.79 1.55 1.30 2.21 2.02 1.69 1.69%
NAPS 0.4476 0.4118 0.3728 0.3399 0.314 0.2854 0.2643 9.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.90 3.73 3.90 4.60 4.27 2.94 2.90 -
P/RPS 0.98 0.82 0.90 0.97 1.00 0.73 0.83 2.80%
P/EPS 16.29 12.27 13.90 14.19 12.59 10.83 7.74 13.19%
EY 6.14 8.15 7.20 7.05 7.95 9.23 12.92 -11.65%
DY 2.35 2.95 2.44 2.17 3.98 5.27 4.48 -10.18%
P/NAPS 1.78 1.47 1.70 1.76 1.77 1.34 1.43 3.71%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 17/05/17 18/05/16 20/05/15 21/05/14 22/05/13 23/05/12 19/05/11 -
Price 4.70 3.94 3.95 4.80 4.37 2.78 3.00 -
P/RPS 0.94 0.86 0.91 1.02 1.02 0.69 0.85 1.68%
P/EPS 15.63 12.96 14.08 14.81 12.88 10.24 8.01 11.77%
EY 6.40 7.71 7.10 6.75 7.76 9.76 12.49 -10.53%
DY 2.45 2.79 2.41 2.08 3.89 5.58 4.33 -9.04%
P/NAPS 1.71 1.56 1.72 1.84 1.81 1.27 1.48 2.43%

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