[AHEALTH] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.82%
YoY- 25.59%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 77,117 77,534 70,118 72,403 69,920 70,278 65,412 11.63%
PBT 7,827 8,848 12,258 6,313 5,591 5,931 4,701 40.60%
Tax -1,778 -1,930 -1,737 -1,121 -1,029 -1,656 -859 62.63%
NP 6,049 6,918 10,521 5,192 4,562 4,275 3,842 35.44%
-
NP to SH 5,800 6,704 8,733 4,966 4,215 4,229 3,633 36.71%
-
Tax Rate 22.72% 21.81% 14.17% 17.76% 18.40% 27.92% 18.27% -
Total Cost 71,068 70,616 59,597 67,211 65,358 66,003 61,570 10.06%
-
Net Worth 166,785 169,474 162,666 150,780 148,500 146,965 142,323 11.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,747 - 10,869 - 3,937 - 3,370 7.34%
Div Payout % 64.62% - 124.46% - 93.42% - 92.78% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 166,785 169,474 162,666 150,780 148,500 146,965 142,323 11.18%
NOSH 93,699 74,988 74,961 75,015 75,000 74,982 74,907 16.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.84% 8.92% 15.00% 7.17% 6.52% 6.08% 5.87% -
ROE 3.48% 3.96% 5.37% 3.29% 2.84% 2.88% 2.55% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.30 103.39 93.54 96.52 93.23 93.73 87.32 -3.88%
EPS 6.19 8.94 11.65 6.62 5.62 5.64 4.85 17.71%
DPS 4.00 0.00 14.50 0.00 5.25 0.00 4.50 -7.57%
NAPS 1.78 2.26 2.17 2.01 1.98 1.96 1.90 -4.26%
Adjusted Per Share Value based on latest NOSH - 75,015
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.71 10.77 9.74 10.05 9.71 9.76 9.08 11.66%
EPS 0.81 0.93 1.21 0.69 0.59 0.59 0.50 38.05%
DPS 0.52 0.00 1.51 0.00 0.55 0.00 0.47 6.99%
NAPS 0.2316 0.2354 0.2259 0.2094 0.2062 0.2041 0.1976 11.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.44 2.81 1.87 1.77 1.40 1.24 1.30 -
P/RPS 2.96 2.72 2.00 1.83 1.50 1.32 1.49 58.22%
P/EPS 39.42 31.43 16.05 26.74 24.91 21.99 26.80 29.42%
EY 2.54 3.18 6.23 3.74 4.01 4.55 3.73 -22.65%
DY 1.64 0.00 7.75 0.00 3.75 0.00 3.46 -39.29%
P/NAPS 1.37 1.24 0.86 0.88 0.71 0.63 0.68 59.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 19/05/10 23/02/10 18/11/09 19/08/09 20/05/09 27/02/09 -
Price 2.56 3.20 2.05 1.84 1.60 1.38 1.19 -
P/RPS 3.11 3.09 2.19 1.91 1.72 1.47 1.36 73.83%
P/EPS 41.36 35.79 17.60 27.79 28.47 24.47 24.54 41.75%
EY 2.42 2.79 5.68 3.60 3.51 4.09 4.08 -29.47%
DY 1.56 0.00 7.07 0.00 3.28 0.00 3.78 -44.65%
P/NAPS 1.44 1.42 0.94 0.92 0.81 0.70 0.63 73.78%

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