[AHEALTH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 43.53%
YoY- 9.05%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 264,343 140,064 499,237 375,932 253,420 130,927 418,451 -26.43%
PBT 20,956 11,880 45,624 32,953 22,672 12,622 40,615 -35.74%
Tax -5,908 -3,434 -11,647 -8,521 -5,650 -3,154 -10,493 -31.88%
NP 15,048 8,446 33,977 24,432 17,022 9,468 30,122 -37.12%
-
NP to SH 15,049 8,446 33,977 24,432 17,022 9,468 30,123 -37.11%
-
Tax Rate 28.19% 28.91% 25.53% 25.86% 24.92% 24.99% 25.84% -
Total Cost 249,295 131,618 465,260 351,500 236,398 121,459 388,329 -25.64%
-
Net Worth 268,264 268,264 260,064 249,520 246,006 244,601 235,264 9.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,857 - 11,128 4,100 4,100 - 9,373 -26.97%
Div Payout % 38.92% - 32.75% 16.78% 24.09% - 31.12% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 268,264 268,264 260,064 249,520 246,006 244,601 235,264 9.17%
NOSH 117,146 117,146 117,146 117,146 117,146 93,717 93,730 16.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.69% 6.03% 6.81% 6.50% 6.72% 7.23% 7.20% -
ROE 5.61% 3.15% 13.06% 9.79% 6.92% 3.87% 12.80% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 225.65 119.56 426.17 320.91 216.33 139.70 446.44 -36.62%
EPS 12.85 7.21 28.91 20.78 14.48 10.07 25.63 -36.96%
DPS 5.00 0.00 9.50 3.50 3.50 0.00 10.00 -37.08%
NAPS 2.29 2.29 2.22 2.13 2.10 2.61 2.51 -5.94%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.71 19.45 69.33 52.21 35.19 18.18 58.11 -26.43%
EPS 2.09 1.17 4.72 3.39 2.36 1.31 4.18 -37.08%
DPS 0.81 0.00 1.55 0.57 0.57 0.00 1.30 -27.11%
NAPS 0.3725 0.3725 0.3612 0.3465 0.3416 0.3397 0.3267 9.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.02 3.90 3.58 3.86 3.80 4.60 4.50 -
P/RPS 1.78 3.26 0.84 1.20 1.76 3.29 1.01 46.05%
P/EPS 31.29 54.09 12.34 18.51 26.15 45.53 14.00 71.19%
EY 3.20 1.85 8.10 5.40 3.82 2.20 7.14 -41.52%
DY 1.24 0.00 2.65 0.91 0.92 0.00 2.22 -32.24%
P/NAPS 1.76 1.70 1.61 1.81 1.81 1.76 1.79 -1.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 20/05/15 25/02/15 18/11/14 20/08/14 21/05/14 26/02/14 -
Price 3.95 3.95 3.64 3.70 3.85 4.80 4.40 -
P/RPS 1.75 3.30 0.85 1.15 1.78 3.44 0.99 46.34%
P/EPS 30.75 54.79 12.55 17.74 26.50 47.51 13.69 71.76%
EY 3.25 1.83 7.97 5.64 3.77 2.10 7.30 -41.78%
DY 1.27 0.00 2.61 0.95 0.91 0.00 2.27 -32.17%
P/NAPS 1.72 1.72 1.64 1.74 1.83 1.84 1.75 -1.14%

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