[AHEALTH] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -13.25%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 416,504 366,002 364,896 363,610 371,288 313,718 315,018 20.44%
PBT 49,308 35,778 35,285 40,678 46,404 45,094 34,356 27.20%
Tax -23,960 -7,381 -8,078 -9,114 -9,944 -6,754 -6,824 130.83%
NP 25,348 28,397 27,206 31,564 36,460 38,340 27,532 -5.35%
-
NP to SH 25,280 28,004 26,672 30,794 35,496 32,941 26,301 -2.60%
-
Tax Rate 48.59% 20.63% 22.89% 22.41% 21.43% 14.98% 19.86% -
Total Cost 391,156 337,605 337,689 332,046 334,828 275,378 287,486 22.76%
-
Net Worth 205,353 199,598 190,269 189,272 190,200 182,745 169,615 13.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 14,524 6,873 10,306 - 12,183 4,997 -
Div Payout % - 51.87% 25.77% 33.47% - 36.98% 19.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 205,353 199,598 190,269 189,272 190,200 182,745 169,615 13.58%
NOSH 93,768 93,708 93,728 93,699 93,694 93,715 93,710 0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.09% 7.76% 7.46% 8.68% 9.82% 12.22% 8.74% -
ROE 12.31% 14.03% 14.02% 16.27% 18.66% 18.03% 15.51% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 444.18 390.58 389.31 388.06 396.27 334.76 336.16 20.39%
EPS 26.96 29.88 28.47 32.86 37.88 35.15 28.07 -2.65%
DPS 0.00 15.50 7.33 11.00 0.00 13.00 5.33 -
NAPS 2.19 2.13 2.03 2.02 2.03 1.95 1.81 13.53%
Adjusted Per Share Value based on latest NOSH - 93,705
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 57.84 50.83 50.67 50.50 51.56 43.57 43.75 20.43%
EPS 3.51 3.89 3.70 4.28 4.93 4.57 3.65 -2.57%
DPS 0.00 2.02 0.95 1.43 0.00 1.69 0.69 -
NAPS 0.2852 0.2772 0.2642 0.2628 0.2641 0.2538 0.2356 13.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.94 2.74 2.60 3.05 2.90 2.59 2.53 -
P/RPS 0.66 0.70 0.67 0.79 0.73 0.77 0.75 -8.16%
P/EPS 10.91 9.17 9.14 9.28 7.65 7.37 9.01 13.59%
EY 9.17 10.91 10.94 10.78 13.06 13.57 11.09 -11.89%
DY 0.00 5.66 2.82 3.61 0.00 5.02 2.11 -
P/NAPS 1.34 1.29 1.28 1.51 1.43 1.33 1.40 -2.87%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 23/02/12 15/11/11 19/08/11 19/05/11 24/02/11 23/11/10 -
Price 2.78 2.83 2.84 2.92 3.00 2.68 2.52 -
P/RPS 0.63 0.72 0.73 0.75 0.76 0.80 0.75 -10.96%
P/EPS 10.31 9.47 9.98 8.88 7.92 7.62 8.98 9.63%
EY 9.70 10.56 10.02 11.26 12.63 13.12 11.14 -8.80%
DY 0.00 5.48 2.58 3.77 0.00 4.85 2.12 -
P/NAPS 1.27 1.33 1.40 1.45 1.48 1.37 1.39 -5.83%

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