[AHEALTH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.84%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 501,242 506,840 523,708 418,451 416,321 421,122 425,436 11.54%
PBT 43,937 45,344 50,488 40,615 40,065 42,940 48,788 -6.73%
Tax -11,361 -11,300 -12,616 -10,493 -10,093 -11,006 -12,252 -4.90%
NP 32,576 34,044 37,872 30,122 29,972 31,934 36,536 -7.35%
-
NP to SH 32,576 34,044 37,872 30,123 29,873 31,850 36,452 -7.21%
-
Tax Rate 25.86% 24.92% 24.99% 25.84% 25.19% 25.63% 25.11% -
Total Cost 468,666 472,796 485,836 388,329 386,349 389,188 388,900 13.23%
-
Net Worth 249,520 246,006 244,601 235,264 224,893 223,081 225,949 6.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,466 8,200 - 9,373 4,997 7,498 - -
Div Payout % 16.78% 24.09% - 31.12% 16.73% 23.54% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 249,520 246,006 244,601 235,264 224,893 223,081 225,949 6.83%
NOSH 117,146 117,146 93,717 93,730 93,705 93,731 93,755 15.99%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.50% 6.72% 7.23% 7.20% 7.20% 7.58% 8.59% -
ROE 13.06% 13.84% 15.48% 12.80% 13.28% 14.28% 16.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 427.88 432.66 558.82 446.44 444.29 449.28 453.77 -3.83%
EPS 27.71 28.96 40.28 25.63 31.88 33.98 38.88 -20.19%
DPS 4.67 7.00 0.00 10.00 5.33 8.00 0.00 -
NAPS 2.13 2.10 2.61 2.51 2.40 2.38 2.41 -7.89%
Adjusted Per Share Value based on latest NOSH - 93,690
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 69.61 70.39 72.73 58.11 57.82 58.48 59.08 11.54%
EPS 4.52 4.73 5.26 4.18 4.15 4.42 5.06 -7.24%
DPS 0.76 1.14 0.00 1.30 0.69 1.04 0.00 -
NAPS 0.3465 0.3416 0.3397 0.3267 0.3123 0.3098 0.3138 6.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.86 3.80 4.60 4.50 4.80 4.49 4.27 -
P/RPS 0.90 0.88 0.82 1.01 1.08 1.00 0.94 -2.85%
P/EPS 13.88 13.08 11.38 14.00 15.06 13.21 10.98 16.89%
EY 7.20 7.65 8.79 7.14 6.64 7.57 9.11 -14.50%
DY 1.21 1.84 0.00 2.22 1.11 1.78 0.00 -
P/NAPS 1.81 1.81 1.76 1.79 2.00 1.89 1.77 1.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 20/08/14 21/05/14 26/02/14 20/11/13 21/08/13 22/05/13 -
Price 3.70 3.85 4.80 4.40 4.79 4.95 4.37 -
P/RPS 0.86 0.89 0.86 0.99 1.08 1.10 0.96 -7.06%
P/EPS 13.31 13.25 11.88 13.69 15.03 14.57 11.24 11.91%
EY 7.52 7.55 8.42 7.30 6.66 6.86 8.90 -10.61%
DY 1.26 1.82 0.00 2.27 1.11 1.62 0.00 -
P/NAPS 1.74 1.83 1.84 1.75 2.00 2.08 1.81 -2.59%

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