[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.38%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 282,719 212,601 140,198 70,278 259,239 193,827 126,402 70.77%
PBT 30,093 17,835 11,522 5,931 19,019 14,318 9,238 119.27%
Tax -5,543 -3,806 -2,685 -1,656 -3,911 -3,052 -2,049 93.79%
NP 24,550 14,029 8,837 4,275 15,108 11,266 7,189 126.26%
-
NP to SH 22,144 13,411 8,445 4,229 14,776 11,143 7,189 111.26%
-
Tax Rate 18.42% 21.34% 23.30% 27.92% 20.56% 21.32% 22.18% -
Total Cost 258,169 198,572 131,361 66,003 244,131 182,561 119,213 67.15%
-
Net Worth 162,669 150,676 148,499 146,965 142,437 140,974 139,432 10.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,805 - 3,937 - 7,121 3,749 3,748 149.25%
Div Payout % 66.86% - 46.63% - 48.20% 33.65% 52.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 162,669 150,676 148,499 146,965 142,437 140,974 139,432 10.79%
NOSH 74,962 74,963 74,999 74,982 74,967 74,986 74,963 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.68% 6.60% 6.30% 6.08% 5.83% 5.81% 5.69% -
ROE 13.61% 8.90% 5.69% 2.88% 10.37% 7.90% 5.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 377.15 283.61 186.93 93.73 345.80 258.48 168.62 70.77%
EPS 29.54 17.89 11.26 5.64 19.71 14.86 9.59 111.27%
DPS 19.75 0.00 5.25 0.00 9.50 5.00 5.00 149.25%
NAPS 2.17 2.01 1.98 1.96 1.90 1.88 1.86 10.79%
Adjusted Per Share Value based on latest NOSH - 74,982
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.26 29.52 19.47 9.76 36.00 26.92 17.55 70.79%
EPS 3.08 1.86 1.17 0.59 2.05 1.55 1.00 111.25%
DPS 2.06 0.00 0.55 0.00 0.99 0.52 0.52 149.73%
NAPS 0.2259 0.2093 0.2062 0.2041 0.1978 0.1958 0.1936 10.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.87 1.77 1.40 1.24 1.30 1.69 1.70 -
P/RPS 0.50 0.62 0.75 1.32 0.38 0.65 1.01 -37.34%
P/EPS 6.33 9.89 12.43 21.99 6.60 11.37 17.73 -49.57%
EY 15.80 10.11 8.04 4.55 15.16 8.79 5.64 98.35%
DY 10.56 0.00 3.75 0.00 7.31 2.96 2.94 133.99%
P/NAPS 0.86 0.88 0.71 0.63 0.68 0.90 0.91 -3.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 19/08/09 20/05/09 27/02/09 19/11/08 20/08/08 -
Price 2.05 1.84 1.60 1.38 1.19 1.69 1.70 -
P/RPS 0.54 0.65 0.86 1.47 0.34 0.65 1.01 -34.05%
P/EPS 6.94 10.29 14.21 24.47 6.04 11.37 17.73 -46.39%
EY 14.41 9.72 7.04 4.09 16.56 8.79 5.64 86.57%
DY 9.63 0.00 3.28 0.00 7.98 2.96 2.94 120.08%
P/NAPS 0.94 0.92 0.81 0.70 0.63 0.90 0.91 2.17%

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