[AHEALTH] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -29.37%
YoY- -36.21%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 100,678 104,126 92,330 91,867 88,983 92,822 77,454 19.12%
PBT 11,333 12,327 9,314 6,125 8,738 11,601 19,327 -29.96%
Tax -2,959 -5,990 -1,322 -1,502 -2,072 -2,486 -1,636 48.50%
NP 8,374 6,337 7,992 4,623 6,666 9,115 17,691 -39.29%
-
NP to SH 8,362 6,320 8,000 4,607 6,523 8,874 13,215 -26.31%
-
Tax Rate 26.11% 48.59% 14.19% 24.52% 23.71% 21.43% 8.46% -
Total Cost 92,304 97,789 84,338 87,244 82,317 83,707 59,763 33.65%
-
Net Worth 206,237 205,353 198,784 190,085 189,284 190,200 182,760 8.39%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,624 - 9,376 - 5,153 - 8,435 -23.69%
Div Payout % 67.26% - 117.21% - 79.01% - 63.83% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 206,237 205,353 198,784 190,085 189,284 190,200 182,760 8.39%
NOSH 93,744 93,768 93,766 93,638 93,705 93,694 93,723 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.32% 6.09% 8.66% 5.03% 7.49% 9.82% 22.84% -
ROE 4.05% 3.08% 4.02% 2.42% 3.45% 4.67% 7.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 107.40 111.05 98.47 98.11 94.96 99.07 82.64 19.10%
EPS 8.92 6.74 8.54 4.92 6.96 9.47 14.10 -26.32%
DPS 6.00 0.00 10.00 0.00 5.50 0.00 9.00 -23.70%
NAPS 2.20 2.19 2.12 2.03 2.02 2.03 1.95 8.38%
Adjusted Per Share Value based on latest NOSH - 93,638
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.98 14.46 12.82 12.76 12.36 12.89 10.76 19.08%
EPS 1.16 0.88 1.11 0.64 0.91 1.23 1.84 -26.49%
DPS 0.78 0.00 1.30 0.00 0.72 0.00 1.17 -23.70%
NAPS 0.2864 0.2852 0.2761 0.264 0.2629 0.2641 0.2538 8.39%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.95 2.94 2.74 2.60 3.05 2.90 2.59 -
P/RPS 2.75 2.65 2.78 2.65 3.21 2.93 3.13 -8.27%
P/EPS 33.07 43.62 32.11 52.85 43.81 30.62 18.37 48.03%
EY 3.02 2.29 3.11 1.89 2.28 3.27 5.44 -32.47%
DY 2.03 0.00 3.65 0.00 1.80 0.00 3.47 -30.07%
P/NAPS 1.34 1.34 1.29 1.28 1.51 1.43 1.33 0.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 19/05/11 24/02/11 -
Price 3.11 2.78 2.83 2.84 2.92 3.00 2.68 -
P/RPS 2.90 2.50 2.87 2.89 3.07 3.03 3.24 -7.13%
P/EPS 34.87 41.25 33.17 57.72 41.95 31.68 19.01 49.90%
EY 2.87 2.42 3.01 1.73 2.38 3.16 5.26 -33.25%
DY 1.93 0.00 3.53 0.00 1.88 0.00 3.36 -30.92%
P/NAPS 1.41 1.27 1.33 1.40 1.45 1.48 1.37 1.93%

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