[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 34.45%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 375,932 253,420 130,927 418,451 312,241 210,561 106,359 131.85%
PBT 32,953 22,672 12,622 40,615 30,049 21,470 12,197 93.86%
Tax -8,521 -5,650 -3,154 -10,493 -7,570 -5,503 -3,063 97.67%
NP 24,432 17,022 9,468 30,122 22,479 15,967 9,134 92.57%
-
NP to SH 24,432 17,022 9,468 30,123 22,405 15,925 9,113 92.87%
-
Tax Rate 25.86% 24.92% 24.99% 25.84% 25.19% 25.63% 25.11% -
Total Cost 351,500 236,398 121,459 388,329 289,762 194,594 97,225 135.37%
-
Net Worth 249,520 246,006 244,601 235,264 224,893 223,081 225,949 6.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,100 4,100 - 9,373 3,748 3,749 - -
Div Payout % 16.78% 24.09% - 31.12% 16.73% 23.54% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 249,520 246,006 244,601 235,264 224,893 223,081 225,949 6.83%
NOSH 117,146 117,146 93,717 93,730 93,705 93,731 93,755 15.99%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.50% 6.72% 7.23% 7.20% 7.20% 7.58% 8.59% -
ROE 9.79% 6.92% 3.87% 12.80% 9.96% 7.14% 4.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 320.91 216.33 139.70 446.44 333.22 224.64 113.44 99.89%
EPS 20.78 14.48 10.07 25.63 23.91 16.99 9.72 65.87%
DPS 3.50 3.50 0.00 10.00 4.00 4.00 0.00 -
NAPS 2.13 2.10 2.61 2.51 2.40 2.38 2.41 -7.89%
Adjusted Per Share Value based on latest NOSH - 93,690
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 52.21 35.19 18.18 58.11 43.36 29.24 14.77 131.87%
EPS 3.39 2.36 1.31 4.18 3.11 2.21 1.27 92.31%
DPS 0.57 0.57 0.00 1.30 0.52 0.52 0.00 -
NAPS 0.3465 0.3416 0.3397 0.3267 0.3123 0.3098 0.3138 6.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.86 3.80 4.60 4.50 4.80 4.49 4.27 -
P/RPS 1.20 1.76 3.29 1.01 1.44 2.00 3.76 -53.26%
P/EPS 18.51 26.15 45.53 14.00 20.08 26.43 43.93 -43.76%
EY 5.40 3.82 2.20 7.14 4.98 3.78 2.28 77.58%
DY 0.91 0.92 0.00 2.22 0.83 0.89 0.00 -
P/NAPS 1.81 1.81 1.76 1.79 2.00 1.89 1.77 1.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 20/08/14 21/05/14 26/02/14 20/11/13 21/08/13 22/05/13 -
Price 3.70 3.85 4.80 4.40 4.79 4.95 4.37 -
P/RPS 1.15 1.78 3.44 0.99 1.44 2.20 3.85 -55.28%
P/EPS 17.74 26.50 47.51 13.69 20.03 29.13 44.96 -46.17%
EY 5.64 3.77 2.10 7.30 4.99 3.43 2.22 86.08%
DY 0.95 0.91 0.00 2.27 0.84 0.81 0.00 -
P/NAPS 1.74 1.83 1.84 1.75 2.00 2.08 1.81 -2.59%

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