[AHEALTH] QoQ Cumulative 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- 58.8%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 154,651 77,534 282,719 212,601 140,198 70,278 259,239 -29.20%
PBT 16,675 8,848 30,093 17,835 11,522 5,931 19,019 -8.41%
Tax -3,708 -1,930 -5,543 -3,806 -2,685 -1,656 -3,911 -3.50%
NP 12,967 6,918 24,550 14,029 8,837 4,275 15,108 -9.71%
-
NP to SH 12,504 6,704 22,144 13,411 8,445 4,229 14,776 -10.56%
-
Tax Rate 22.24% 21.81% 18.42% 21.34% 23.30% 27.92% 20.56% -
Total Cost 141,684 70,616 258,169 198,572 131,361 66,003 244,131 -30.49%
-
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 3,749 - 14,805 - 3,937 - 7,121 -34.87%
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 7.49% 3.96% 13.61% 8.90% 5.69% 2.88% 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 164.99 103.39 377.15 283.61 186.93 93.73 345.80 -39.02%
EPS 13.34 8.94 29.54 17.89 11.26 5.64 19.71 -22.96%
DPS 4.00 0.00 19.75 0.00 5.25 0.00 9.50 -43.91%
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 21.48 10.77 39.26 29.52 19.47 9.76 36.00 -29.19%
EPS 1.74 0.93 3.08 1.86 1.17 0.59 2.05 -10.38%
DPS 0.52 0.00 2.06 0.00 0.55 0.00 0.99 -34.97%
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 1.48 2.72 0.50 0.62 0.75 1.32 0.38 148.16%
P/EPS 18.29 31.43 6.33 9.89 12.43 21.99 6.60 97.66%
EY 5.47 3.18 15.80 10.11 8.04 4.55 15.16 -49.41%
DY 1.64 0.00 10.56 0.00 3.75 0.00 7.31 -63.17%
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 1.55 3.09 0.54 0.65 0.86 1.47 0.34 175.70%
P/EPS 19.19 35.79 6.94 10.29 14.21 24.47 6.04 116.57%
EY 5.21 2.79 14.41 9.72 7.04 4.09 16.56 -53.84%
DY 1.56 0.00 9.63 0.00 3.28 0.00 7.98 -66.41%
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