[AHEALTH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 16.16%
YoY- -4.64%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 425,436 398,604 403,481 409,608 416,504 366,002 364,896 10.76%
PBT 48,788 42,349 43,241 47,320 49,308 35,778 35,285 24.08%
Tax -12,252 -13,283 -15,017 -17,898 -23,960 -7,381 -8,078 31.97%
NP 36,536 29,066 28,224 29,422 25,348 28,397 27,206 21.70%
-
NP to SH 36,452 29,012 28,162 29,364 25,280 28,004 26,672 23.12%
-
Tax Rate 25.11% 31.37% 34.73% 37.82% 48.59% 20.63% 22.89% -
Total Cost 388,900 369,538 375,257 380,186 391,156 337,605 337,689 9.86%
-
Net Worth 225,949 216,495 208,033 206,128 205,353 199,598 190,269 12.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 15,932 7,496 11,243 - 14,524 6,873 -
Div Payout % - 54.92% 26.62% 38.29% - 51.87% 25.77% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 225,949 216,495 208,033 206,128 205,353 199,598 190,269 12.12%
NOSH 93,755 93,720 93,708 93,694 93,768 93,708 93,728 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.59% 7.29% 7.00% 7.18% 6.09% 7.76% 7.46% -
ROE 16.13% 13.40% 13.54% 14.25% 12.31% 14.03% 14.02% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 453.77 425.31 430.57 437.17 444.18 390.58 389.31 10.74%
EPS 38.88 30.96 30.05 31.34 26.96 29.88 28.47 23.06%
DPS 0.00 17.00 8.00 12.00 0.00 15.50 7.33 -
NAPS 2.41 2.31 2.22 2.20 2.19 2.13 2.03 12.10%
Adjusted Per Share Value based on latest NOSH - 93,744
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 59.08 55.36 56.03 56.88 57.84 50.83 50.67 10.76%
EPS 5.06 4.03 3.91 4.08 3.51 3.89 3.70 23.18%
DPS 0.00 2.21 1.04 1.56 0.00 2.02 0.95 -
NAPS 0.3138 0.3007 0.2889 0.2863 0.2852 0.2772 0.2642 12.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.27 3.68 3.28 2.95 2.94 2.74 2.60 -
P/RPS 0.94 0.87 0.76 0.67 0.66 0.70 0.67 25.29%
P/EPS 10.98 11.89 10.91 9.41 10.91 9.17 9.14 12.99%
EY 9.11 8.41 9.16 10.62 9.17 10.91 10.94 -11.47%
DY 0.00 4.62 2.44 4.07 0.00 5.66 2.82 -
P/NAPS 1.77 1.59 1.48 1.34 1.34 1.29 1.28 24.09%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 21/11/12 15/08/12 23/05/12 23/02/12 15/11/11 -
Price 4.37 4.14 3.56 3.11 2.78 2.83 2.84 -
P/RPS 0.96 0.97 0.83 0.71 0.63 0.72 0.73 20.01%
P/EPS 11.24 13.37 11.85 9.92 10.31 9.47 9.98 8.24%
EY 8.90 7.48 8.44 10.08 9.70 10.56 10.02 -7.59%
DY 0.00 4.11 2.25 3.86 0.00 5.48 2.58 -
P/NAPS 1.81 1.79 1.60 1.41 1.27 1.33 1.40 18.65%

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