[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.87%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 309,302 310,136 282,719 283,468 280,396 281,112 259,239 12.52%
PBT 33,350 35,392 30,093 23,780 23,044 23,724 19,019 45.56%
Tax -7,416 -7,720 -5,543 -5,074 -5,370 -6,624 -3,911 53.37%
NP 25,934 27,672 24,550 18,705 17,674 17,100 15,108 43.50%
-
NP to SH 25,008 26,816 22,144 17,881 16,890 16,916 14,776 42.15%
-
Tax Rate 22.24% 21.81% 18.42% 21.34% 23.30% 27.92% 20.56% -
Total Cost 283,368 282,464 258,169 264,762 262,722 264,012 244,131 10.47%
-
Net Worth 166,844 169,474 162,669 150,676 148,499 146,965 142,437 11.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,498 - 14,805 - 7,874 - 7,121 3.50%
Div Payout % 29.99% - 66.86% - 46.63% - 48.20% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 166,844 169,474 162,669 150,676 148,499 146,965 142,437 11.15%
NOSH 93,733 74,988 74,962 74,963 74,999 74,982 74,967 16.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.38% 8.92% 8.68% 6.60% 6.30% 6.08% 5.83% -
ROE 14.99% 15.82% 13.61% 11.87% 11.37% 11.51% 10.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 329.98 413.58 377.15 378.14 373.86 374.90 345.80 -3.08%
EPS 26.68 35.76 29.54 23.85 22.52 22.56 19.71 22.43%
DPS 8.00 0.00 19.75 0.00 10.50 0.00 9.50 -10.85%
NAPS 1.78 2.26 2.17 2.01 1.98 1.96 1.90 -4.26%
Adjusted Per Share Value based on latest NOSH - 75,015
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.95 43.07 39.26 39.37 38.94 39.04 36.00 12.52%
EPS 3.47 3.72 3.08 2.48 2.35 2.35 2.05 42.16%
DPS 1.04 0.00 2.06 0.00 1.09 0.00 0.99 3.34%
NAPS 0.2317 0.2354 0.2259 0.2093 0.2062 0.2041 0.1978 11.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.44 2.81 1.87 1.77 1.40 1.24 1.30 -
P/RPS 0.74 0.68 0.50 0.47 0.37 0.33 0.38 56.13%
P/EPS 9.15 7.86 6.33 7.42 6.22 5.50 6.60 24.40%
EY 10.93 12.73 15.80 13.48 16.09 18.19 15.16 -19.64%
DY 3.28 0.00 10.56 0.00 7.50 0.00 7.31 -41.47%
P/NAPS 1.37 1.24 0.86 0.88 0.71 0.63 0.68 59.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 19/05/10 23/02/10 18/11/09 19/08/09 20/05/09 27/02/09 -
Price 2.56 3.20 2.05 1.84 1.60 1.38 1.19 -
P/RPS 0.78 0.77 0.54 0.49 0.43 0.37 0.34 74.20%
P/EPS 9.60 8.95 6.94 7.71 7.10 6.12 6.04 36.30%
EY 10.42 11.18 14.41 12.96 14.08 16.35 16.56 -26.63%
DY 3.13 0.00 9.63 0.00 6.56 0.00 7.98 -46.50%
P/NAPS 1.44 1.42 0.94 0.92 0.81 0.70 0.63 73.78%

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