[AHEALTH] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.52%
YoY- 45.43%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 88,983 92,822 77,454 81,613 77,117 77,534 70,118 17.26%
PBT 8,738 11,601 19,327 9,092 7,827 8,848 12,258 -20.25%
Tax -2,072 -2,486 -1,636 -1,410 -1,778 -1,930 -1,737 12.51%
NP 6,666 9,115 17,691 7,682 6,049 6,918 10,521 -26.29%
-
NP to SH 6,523 8,874 13,215 7,222 5,800 6,704 8,733 -17.72%
-
Tax Rate 23.71% 21.43% 8.46% 15.51% 22.72% 21.81% 14.17% -
Total Cost 82,317 83,707 59,763 73,931 71,068 70,616 59,597 24.09%
-
Net Worth 189,284 190,200 182,760 169,543 166,785 169,474 162,666 10.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,153 - 8,435 - 3,747 - 10,869 -39.28%
Div Payout % 79.01% - 63.83% - 64.62% - 124.46% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 189,284 190,200 182,760 169,543 166,785 169,474 162,666 10.66%
NOSH 93,705 93,694 93,723 93,670 93,699 74,988 74,961 16.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.49% 9.82% 22.84% 9.41% 7.84% 8.92% 15.00% -
ROE 3.45% 4.67% 7.23% 4.26% 3.48% 3.96% 5.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 94.96 99.07 82.64 87.13 82.30 103.39 93.54 1.01%
EPS 6.96 9.47 14.10 7.71 6.19 8.94 11.65 -29.13%
DPS 5.50 0.00 9.00 0.00 4.00 0.00 14.50 -47.69%
NAPS 2.02 2.03 1.95 1.81 1.78 2.26 2.17 -4.67%
Adjusted Per Share Value based on latest NOSH - 93,670
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.36 12.89 10.76 11.33 10.71 10.77 9.74 17.26%
EPS 0.91 1.23 1.84 1.00 0.81 0.93 1.21 -17.34%
DPS 0.72 0.00 1.17 0.00 0.52 0.00 1.51 -39.04%
NAPS 0.2629 0.2641 0.2538 0.2355 0.2316 0.2354 0.2259 10.67%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.05 2.90 2.59 2.53 2.44 2.81 1.87 -
P/RPS 3.21 2.93 3.13 2.90 2.96 2.72 2.00 37.20%
P/EPS 43.81 30.62 18.37 32.81 39.42 31.43 16.05 95.67%
EY 2.28 3.27 5.44 3.05 2.54 3.18 6.23 -48.93%
DY 1.80 0.00 3.47 0.00 1.64 0.00 7.75 -62.31%
P/NAPS 1.51 1.43 1.33 1.40 1.37 1.24 0.86 45.69%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 19/05/11 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 -
Price 2.92 3.00 2.68 2.52 2.56 3.20 2.05 -
P/RPS 3.07 3.03 3.24 2.89 3.11 3.09 2.19 25.33%
P/EPS 41.95 31.68 19.01 32.68 41.36 35.79 17.60 78.71%
EY 2.38 3.16 5.26 3.06 2.42 2.79 5.68 -44.09%
DY 1.88 0.00 3.36 0.00 1.56 0.00 7.07 -58.74%
P/NAPS 1.45 1.48 1.37 1.39 1.44 1.42 0.94 33.60%

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