[AHEALTH] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.97%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 122,512 122,493 130,927 106,210 101,680 104,202 106,359 9.87%
PBT 10,281 10,050 12,622 10,566 8,579 9,273 12,197 -10.75%
Tax -2,871 -2,496 -3,154 -2,923 -2,067 -2,440 -3,063 -4.22%
NP 7,410 7,554 9,468 7,643 6,512 6,833 9,134 -13.00%
-
NP to SH 7,410 7,554 9,468 7,643 6,479 6,812 9,113 -12.87%
-
Tax Rate 27.93% 24.84% 24.99% 27.66% 24.09% 26.31% 25.11% -
Total Cost 115,102 114,939 121,459 98,567 95,168 97,369 97,225 11.89%
-
Net Worth 249,520 246,006 244,601 235,161 225,030 223,006 225,949 6.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 4,100 - 5,621 - 3,748 - -
Div Payout % - 54.28% - 73.55% - 55.02% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 249,520 246,006 244,601 235,161 225,030 223,006 225,949 6.83%
NOSH 117,146 117,146 93,717 93,690 93,762 93,700 93,755 15.99%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.05% 6.17% 7.23% 7.20% 6.40% 6.56% 8.59% -
ROE 2.97% 3.07% 3.87% 3.25% 2.88% 3.05% 4.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 104.58 104.56 139.70 113.36 108.44 111.21 113.44 -5.27%
EPS 6.30 6.42 10.07 6.50 6.91 7.27 9.72 -25.08%
DPS 0.00 3.50 0.00 6.00 0.00 4.00 0.00 -
NAPS 2.13 2.10 2.61 2.51 2.40 2.38 2.41 -7.89%
Adjusted Per Share Value based on latest NOSH - 93,690
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.01 17.01 18.18 14.75 14.12 14.47 14.77 9.86%
EPS 1.03 1.05 1.31 1.06 0.90 0.95 1.27 -13.02%
DPS 0.00 0.57 0.00 0.78 0.00 0.52 0.00 -
NAPS 0.3465 0.3416 0.3397 0.3266 0.3125 0.3097 0.3138 6.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.86 3.80 4.60 4.50 4.80 4.49 4.27 -
P/RPS 3.69 3.63 3.29 3.97 4.43 4.04 3.76 -1.24%
P/EPS 61.02 58.93 45.53 55.16 69.46 61.76 43.93 24.46%
EY 1.64 1.70 2.20 1.81 1.44 1.62 2.28 -19.70%
DY 0.00 0.92 0.00 1.33 0.00 0.89 0.00 -
P/NAPS 1.81 1.81 1.76 1.79 2.00 1.89 1.77 1.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 20/08/14 21/05/14 26/02/14 20/11/13 21/08/13 22/05/13 -
Price 3.70 3.85 4.80 4.40 4.79 4.95 4.37 -
P/RPS 3.54 3.68 3.44 3.88 4.42 4.45 3.85 -5.43%
P/EPS 58.49 59.71 47.51 53.94 69.32 68.09 44.96 19.15%
EY 1.71 1.67 2.10 1.85 1.44 1.47 2.22 -15.95%
DY 0.00 0.91 0.00 1.36 0.00 0.81 0.00 -
P/NAPS 1.74 1.83 1.84 1.75 2.00 2.08 1.81 -2.59%

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