[AHEALTH] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 86.52%
YoY- 48.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 92,822 313,718 236,264 154,651 77,534 282,719 212,601 -42.47%
PBT 11,601 45,094 25,767 16,675 8,848 30,093 17,835 -24.94%
Tax -2,486 -6,754 -5,118 -3,708 -1,930 -5,543 -3,806 -24.73%
NP 9,115 38,340 20,649 12,967 6,918 24,550 14,029 -25.00%
-
NP to SH 8,874 32,941 19,726 12,504 6,704 22,144 13,411 -24.08%
-
Tax Rate 21.43% 14.98% 19.86% 22.24% 21.81% 18.42% 21.34% -
Total Cost 83,707 275,378 215,615 141,684 70,616 258,169 198,572 -43.80%
-
Net Worth 190,200 182,745 169,615 166,844 169,474 162,669 150,676 16.81%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 12,183 3,748 3,749 - 14,805 - -
Div Payout % - 36.98% 19.00% 29.99% - 66.86% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 190,200 182,745 169,615 166,844 169,474 162,669 150,676 16.81%
NOSH 93,694 93,715 93,710 93,733 74,988 74,962 74,963 16.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.82% 12.22% 8.74% 8.38% 8.92% 8.68% 6.60% -
ROE 4.67% 18.03% 11.63% 7.49% 3.96% 13.61% 8.90% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 99.07 334.76 252.12 164.99 103.39 377.15 283.61 -50.43%
EPS 9.47 35.15 21.05 13.34 8.94 29.54 17.89 -34.58%
DPS 0.00 13.00 4.00 4.00 0.00 19.75 0.00 -
NAPS 2.03 1.95 1.81 1.78 2.26 2.17 2.01 0.66%
Adjusted Per Share Value based on latest NOSH - 93,699
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.89 43.57 32.81 21.48 10.77 39.26 29.52 -42.47%
EPS 1.23 4.57 2.74 1.74 0.93 3.08 1.86 -24.11%
DPS 0.00 1.69 0.52 0.52 0.00 2.06 0.00 -
NAPS 0.2641 0.2538 0.2356 0.2317 0.2354 0.2259 0.2093 16.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.90 2.59 2.53 2.44 2.81 1.87 1.77 -
P/RPS 2.93 0.77 1.00 1.48 2.72 0.50 0.62 181.87%
P/EPS 30.62 7.37 12.02 18.29 31.43 6.33 9.89 112.57%
EY 3.27 13.57 8.32 5.47 3.18 15.80 10.11 -52.91%
DY 0.00 5.02 1.58 1.64 0.00 10.56 0.00 -
P/NAPS 1.43 1.33 1.40 1.37 1.24 0.86 0.88 38.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 18/11/09 -
Price 3.00 2.68 2.52 2.56 3.20 2.05 1.84 -
P/RPS 3.03 0.80 1.00 1.55 3.09 0.54 0.65 179.31%
P/EPS 31.68 7.62 11.97 19.19 35.79 6.94 10.29 111.77%
EY 3.16 13.12 8.35 5.21 2.79 14.41 9.72 -52.75%
DY 0.00 4.85 1.59 1.56 0.00 9.63 0.00 -
P/NAPS 1.48 1.37 1.39 1.44 1.42 0.94 0.92 37.33%

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