[AHEALTH] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.74%
YoY- 48.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 371,288 313,718 315,018 309,302 310,136 282,719 283,468 19.73%
PBT 46,404 45,094 34,356 33,350 35,392 30,093 23,780 56.22%
Tax -9,944 -6,754 -6,824 -7,416 -7,720 -5,543 -5,074 56.66%
NP 36,460 38,340 27,532 25,934 27,672 24,550 18,705 56.10%
-
NP to SH 35,496 32,941 26,301 25,008 26,816 22,144 17,881 58.01%
-
Tax Rate 21.43% 14.98% 19.86% 22.24% 21.81% 18.42% 21.34% -
Total Cost 334,828 275,378 287,486 283,368 282,464 258,169 264,762 16.96%
-
Net Worth 190,200 182,745 169,615 166,844 169,474 162,669 150,676 16.81%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 12,183 4,997 7,498 - 14,805 - -
Div Payout % - 36.98% 19.00% 29.99% - 66.86% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 190,200 182,745 169,615 166,844 169,474 162,669 150,676 16.81%
NOSH 93,694 93,715 93,710 93,733 74,988 74,962 74,963 16.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.82% 12.22% 8.74% 8.38% 8.92% 8.68% 6.60% -
ROE 18.66% 18.03% 15.51% 14.99% 15.82% 13.61% 11.87% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 396.27 334.76 336.16 329.98 413.58 377.15 378.14 3.17%
EPS 37.88 35.15 28.07 26.68 35.76 29.54 23.85 36.16%
DPS 0.00 13.00 5.33 8.00 0.00 19.75 0.00 -
NAPS 2.03 1.95 1.81 1.78 2.26 2.17 2.01 0.66%
Adjusted Per Share Value based on latest NOSH - 93,699
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.56 43.57 43.75 42.95 43.07 39.26 39.37 19.72%
EPS 4.93 4.57 3.65 3.47 3.72 3.08 2.48 58.16%
DPS 0.00 1.69 0.69 1.04 0.00 2.06 0.00 -
NAPS 0.2641 0.2538 0.2356 0.2317 0.2354 0.2259 0.2093 16.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.90 2.59 2.53 2.44 2.81 1.87 1.77 -
P/RPS 0.73 0.77 0.75 0.74 0.68 0.50 0.47 34.15%
P/EPS 7.65 7.37 9.01 9.15 7.86 6.33 7.42 2.05%
EY 13.06 13.57 11.09 10.93 12.73 15.80 13.48 -2.08%
DY 0.00 5.02 2.11 3.28 0.00 10.56 0.00 -
P/NAPS 1.43 1.33 1.40 1.37 1.24 0.86 0.88 38.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 18/11/09 -
Price 3.00 2.68 2.52 2.56 3.20 2.05 1.84 -
P/RPS 0.76 0.80 0.75 0.78 0.77 0.54 0.49 34.02%
P/EPS 7.92 7.62 8.98 9.60 8.95 6.94 7.71 1.80%
EY 12.63 13.12 11.14 10.42 11.18 14.41 12.96 -1.70%
DY 0.00 4.85 2.12 3.13 0.00 9.63 0.00 -
P/NAPS 1.48 1.37 1.39 1.44 1.42 0.94 0.92 37.33%

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