[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 65.12%
YoY- 49.86%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 236,264 154,651 77,534 282,719 212,601 140,198 70,278 124.24%
PBT 25,767 16,675 8,848 30,093 17,835 11,522 5,931 166.01%
Tax -5,118 -3,708 -1,930 -5,543 -3,806 -2,685 -1,656 112.02%
NP 20,649 12,967 6,918 24,550 14,029 8,837 4,275 185.46%
-
NP to SH 19,726 12,504 6,704 22,144 13,411 8,445 4,229 178.90%
-
Tax Rate 19.86% 22.24% 21.81% 18.42% 21.34% 23.30% 27.92% -
Total Cost 215,615 141,684 70,616 258,169 198,572 131,361 66,003 120.00%
-
Net Worth 169,615 166,844 169,474 162,669 150,676 148,499 146,965 10.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,748 3,749 - 14,805 - 3,937 - -
Div Payout % 19.00% 29.99% - 66.86% - 46.63% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 169,615 166,844 169,474 162,669 150,676 148,499 146,965 10.01%
NOSH 93,710 93,733 74,988 74,962 74,963 74,999 74,982 16.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.74% 8.38% 8.92% 8.68% 6.60% 6.30% 6.08% -
ROE 11.63% 7.49% 3.96% 13.61% 8.90% 5.69% 2.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 252.12 164.99 103.39 377.15 283.61 186.93 93.73 93.29%
EPS 21.05 13.34 8.94 29.54 17.89 11.26 5.64 140.41%
DPS 4.00 4.00 0.00 19.75 0.00 5.25 0.00 -
NAPS 1.81 1.78 2.26 2.17 2.01 1.98 1.96 -5.16%
Adjusted Per Share Value based on latest NOSH - 74,961
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.81 21.48 10.77 39.26 29.52 19.47 9.76 124.24%
EPS 2.74 1.74 0.93 3.08 1.86 1.17 0.59 178.09%
DPS 0.52 0.52 0.00 2.06 0.00 0.55 0.00 -
NAPS 0.2356 0.2317 0.2354 0.2259 0.2093 0.2062 0.2041 10.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.53 2.44 2.81 1.87 1.77 1.40 1.24 -
P/RPS 1.00 1.48 2.72 0.50 0.62 0.75 1.32 -16.88%
P/EPS 12.02 18.29 31.43 6.33 9.89 12.43 21.99 -33.12%
EY 8.32 5.47 3.18 15.80 10.11 8.04 4.55 49.47%
DY 1.58 1.64 0.00 10.56 0.00 3.75 0.00 -
P/NAPS 1.40 1.37 1.24 0.86 0.88 0.71 0.63 70.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 18/08/10 19/05/10 23/02/10 18/11/09 19/08/09 20/05/09 -
Price 2.52 2.56 3.20 2.05 1.84 1.60 1.38 -
P/RPS 1.00 1.55 3.09 0.54 0.65 0.86 1.47 -22.63%
P/EPS 11.97 19.19 35.79 6.94 10.29 14.21 24.47 -37.88%
EY 8.35 5.21 2.79 14.41 9.72 7.04 4.09 60.86%
DY 1.59 1.56 0.00 9.63 0.00 3.28 0.00 -
P/NAPS 1.39 1.44 1.42 0.94 0.92 0.81 0.70 57.91%

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