[AHEALTH] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 16.41%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 70,118 72,403 69,920 70,278 65,412 67,425 62,547 7.89%
PBT 12,258 6,313 5,591 5,931 4,701 5,080 4,229 102.89%
Tax -1,737 -1,121 -1,029 -1,656 -859 -1,003 -997 44.64%
NP 10,521 5,192 4,562 4,275 3,842 4,077 3,232 119.17%
-
NP to SH 8,733 4,966 4,215 4,229 3,633 3,954 3,232 93.64%
-
Tax Rate 14.17% 17.76% 18.40% 27.92% 18.27% 19.74% 23.58% -
Total Cost 59,597 67,211 65,358 66,003 61,570 63,348 59,315 0.31%
-
Net Worth 162,666 150,780 148,500 146,965 142,323 141,053 139,478 10.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,869 - 3,937 - 3,370 - 3,749 102.92%
Div Payout % 124.46% - 93.42% - 92.78% - 116.01% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 162,666 150,780 148,500 146,965 142,323 141,053 139,478 10.76%
NOSH 74,961 75,015 75,000 74,982 74,907 75,028 74,988 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.00% 7.17% 6.52% 6.08% 5.87% 6.05% 5.17% -
ROE 5.37% 3.29% 2.84% 2.88% 2.55% 2.80% 2.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 93.54 96.52 93.23 93.73 87.32 89.87 83.41 7.91%
EPS 11.65 6.62 5.62 5.64 4.85 5.27 4.31 93.69%
DPS 14.50 0.00 5.25 0.00 4.50 0.00 5.00 102.96%
NAPS 2.17 2.01 1.98 1.96 1.90 1.88 1.86 10.79%
Adjusted Per Share Value based on latest NOSH - 74,982
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.74 10.05 9.71 9.76 9.08 9.36 8.69 7.87%
EPS 1.21 0.69 0.59 0.59 0.50 0.55 0.45 93.01%
DPS 1.51 0.00 0.55 0.00 0.47 0.00 0.52 103.14%
NAPS 0.2259 0.2094 0.2062 0.2041 0.1976 0.1959 0.1937 10.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.87 1.77 1.40 1.24 1.30 1.69 1.70 -
P/RPS 2.00 1.83 1.50 1.32 1.49 1.88 2.04 -1.30%
P/EPS 16.05 26.74 24.91 21.99 26.80 32.07 39.44 -44.99%
EY 6.23 3.74 4.01 4.55 3.73 3.12 2.54 81.57%
DY 7.75 0.00 3.75 0.00 3.46 0.00 2.94 90.48%
P/NAPS 0.86 0.88 0.71 0.63 0.68 0.90 0.91 -3.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 19/08/09 20/05/09 27/02/09 19/11/08 20/08/08 -
Price 2.05 1.84 1.60 1.38 1.19 1.69 1.70 -
P/RPS 2.19 1.91 1.72 1.47 1.36 1.88 2.04 4.83%
P/EPS 17.60 27.79 28.47 24.47 24.54 32.07 39.44 -41.51%
EY 5.68 3.60 3.51 4.09 4.08 3.12 2.54 70.75%
DY 7.07 0.00 3.28 0.00 3.78 0.00 2.94 79.20%
P/NAPS 0.94 0.92 0.81 0.70 0.63 0.90 0.91 2.17%

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