[AHEALTH] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 99.69%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 77,534 282,719 212,601 140,198 70,278 259,239 193,827 -45.74%
PBT 8,848 30,093 17,835 11,522 5,931 19,019 14,318 -27.47%
Tax -1,930 -5,543 -3,806 -2,685 -1,656 -3,911 -3,052 -26.34%
NP 6,918 24,550 14,029 8,837 4,275 15,108 11,266 -27.77%
-
NP to SH 6,704 22,144 13,411 8,445 4,229 14,776 11,143 -28.75%
-
Tax Rate 21.81% 18.42% 21.34% 23.30% 27.92% 20.56% 21.32% -
Total Cost 70,616 258,169 198,572 131,361 66,003 244,131 182,561 -46.94%
-
Net Worth 169,474 162,669 150,676 148,499 146,965 142,437 140,974 13.07%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 14,805 - 3,937 - 7,121 3,749 -
Div Payout % - 66.86% - 46.63% - 48.20% 33.65% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 169,474 162,669 150,676 148,499 146,965 142,437 140,974 13.07%
NOSH 74,988 74,962 74,963 74,999 74,982 74,967 74,986 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.92% 8.68% 6.60% 6.30% 6.08% 5.83% 5.81% -
ROE 3.96% 13.61% 8.90% 5.69% 2.88% 10.37% 7.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 103.39 377.15 283.61 186.93 93.73 345.80 258.48 -45.74%
EPS 8.94 29.54 17.89 11.26 5.64 19.71 14.86 -28.75%
DPS 0.00 19.75 0.00 5.25 0.00 9.50 5.00 -
NAPS 2.26 2.17 2.01 1.98 1.96 1.90 1.88 13.07%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.77 39.26 29.52 19.47 9.76 36.00 26.92 -45.73%
EPS 0.93 3.08 1.86 1.17 0.59 2.05 1.55 -28.88%
DPS 0.00 2.06 0.00 0.55 0.00 0.99 0.52 -
NAPS 0.2354 0.2259 0.2093 0.2062 0.2041 0.1978 0.1958 13.07%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.81 1.87 1.77 1.40 1.24 1.30 1.69 -
P/RPS 2.72 0.50 0.62 0.75 1.32 0.38 0.65 159.90%
P/EPS 31.43 6.33 9.89 12.43 21.99 6.60 11.37 97.08%
EY 3.18 15.80 10.11 8.04 4.55 15.16 8.79 -49.25%
DY 0.00 10.56 0.00 3.75 0.00 7.31 2.96 -
P/NAPS 1.24 0.86 0.88 0.71 0.63 0.68 0.90 23.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 23/02/10 18/11/09 19/08/09 20/05/09 27/02/09 19/11/08 -
Price 3.20 2.05 1.84 1.60 1.38 1.19 1.69 -
P/RPS 3.09 0.54 0.65 0.86 1.47 0.34 0.65 182.99%
P/EPS 35.79 6.94 10.29 14.21 24.47 6.04 11.37 114.93%
EY 2.79 14.41 9.72 7.04 4.09 16.56 8.79 -53.50%
DY 0.00 9.63 0.00 3.28 0.00 7.98 2.96 -
P/NAPS 1.42 0.94 0.92 0.81 0.70 0.63 0.90 35.56%

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