[AHEALTH] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -25.25%
YoY- -18.54%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 130,927 106,210 101,680 104,202 106,359 95,993 97,807 21.48%
PBT 12,622 10,566 8,579 9,273 12,197 9,918 8,771 27.49%
Tax -3,154 -2,923 -2,067 -2,440 -3,063 -2,020 -2,314 22.95%
NP 9,468 7,643 6,512 6,833 9,134 7,898 6,457 29.09%
-
NP to SH 9,468 7,643 6,479 6,812 9,113 7,890 6,440 29.32%
-
Tax Rate 24.99% 27.66% 24.09% 26.31% 25.11% 20.37% 26.38% -
Total Cost 121,459 98,567 95,168 97,369 97,225 88,095 91,350 20.93%
-
Net Worth 244,601 235,161 225,030 223,006 225,949 216,569 208,104 11.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,621 - 3,748 - 10,312 - -
Div Payout % - 73.55% - 55.02% - 130.71% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 244,601 235,161 225,030 223,006 225,949 216,569 208,104 11.38%
NOSH 93,717 93,690 93,762 93,700 93,755 93,752 93,740 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.23% 7.20% 6.40% 6.56% 8.59% 8.23% 6.60% -
ROE 3.87% 3.25% 2.88% 3.05% 4.03% 3.64% 3.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 139.70 113.36 108.44 111.21 113.44 102.39 104.34 21.49%
EPS 10.07 6.50 6.91 7.27 9.72 8.42 6.87 29.06%
DPS 0.00 6.00 0.00 4.00 0.00 11.00 0.00 -
NAPS 2.61 2.51 2.40 2.38 2.41 2.31 2.22 11.40%
Adjusted Per Share Value based on latest NOSH - 93,700
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.18 14.75 14.12 14.47 14.77 13.33 13.58 21.48%
EPS 1.31 1.06 0.90 0.95 1.27 1.10 0.89 29.42%
DPS 0.00 0.78 0.00 0.52 0.00 1.43 0.00 -
NAPS 0.3397 0.3266 0.3125 0.3097 0.3138 0.3008 0.289 11.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.60 4.50 4.80 4.49 4.27 3.68 3.28 -
P/RPS 3.29 3.97 4.43 4.04 3.76 3.59 3.14 3.16%
P/EPS 45.53 55.16 69.46 61.76 43.93 43.73 47.74 -3.11%
EY 2.20 1.81 1.44 1.62 2.28 2.29 2.09 3.48%
DY 0.00 1.33 0.00 0.89 0.00 2.99 0.00 -
P/NAPS 1.76 1.79 2.00 1.89 1.77 1.59 1.48 12.25%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 26/02/14 20/11/13 21/08/13 22/05/13 27/02/13 21/11/12 -
Price 4.80 4.40 4.79 4.95 4.37 4.14 3.56 -
P/RPS 3.44 3.88 4.42 4.45 3.85 4.04 3.41 0.58%
P/EPS 47.51 53.94 69.32 68.09 44.96 49.19 51.82 -5.62%
EY 2.10 1.85 1.44 1.47 2.22 2.03 1.93 5.79%
DY 0.00 1.36 0.00 0.81 0.00 2.66 0.00 -
P/NAPS 1.84 1.75 2.00 2.08 1.81 1.79 1.60 9.77%

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