[AHEALTH] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.92%
YoY- 49.86%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 306,382 297,172 289,975 282,719 278,013 273,035 265,662 9.96%
PBT 38,025 35,246 33,010 30,093 22,536 21,303 19,941 53.71%
Tax -6,855 -6,566 -5,817 -5,543 -4,665 -4,547 -4,515 32.06%
NP 31,170 28,680 27,193 24,550 17,871 16,756 15,426 59.76%
-
NP to SH 28,459 26,203 24,619 22,144 17,044 16,032 15,048 52.87%
-
Tax Rate 18.03% 18.63% 17.62% 18.42% 20.70% 21.34% 22.64% -
Total Cost 275,212 268,492 262,782 258,169 260,142 256,279 250,236 6.54%
-
Net Worth 169,543 166,785 149,977 149,922 150,030 148,500 146,965 9.98%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,617 14,617 14,806 14,806 7,308 7,308 7,120 61.45%
Div Payout % 51.36% 55.79% 60.14% 66.87% 42.88% 45.59% 47.32% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 169,543 166,785 149,977 149,922 150,030 148,500 146,965 9.98%
NOSH 93,670 93,699 74,988 74,961 75,015 75,000 74,982 15.97%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.17% 9.65% 9.38% 8.68% 6.43% 6.14% 5.81% -
ROE 16.79% 15.71% 16.42% 14.77% 11.36% 10.80% 10.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 327.08 317.15 386.69 377.15 370.61 364.05 354.30 -5.18%
EPS 30.38 27.96 32.83 29.54 22.72 21.38 20.07 31.80%
DPS 15.61 15.60 19.75 19.75 9.75 9.75 9.50 39.20%
NAPS 1.81 1.78 2.00 2.00 2.00 1.98 1.96 -5.16%
Adjusted Per Share Value based on latest NOSH - 74,961
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.55 41.27 40.27 39.26 38.61 37.92 36.89 9.97%
EPS 3.95 3.64 3.42 3.08 2.37 2.23 2.09 52.80%
DPS 2.03 2.03 2.06 2.06 1.01 1.01 0.99 61.33%
NAPS 0.2355 0.2316 0.2083 0.2082 0.2084 0.2062 0.2041 10.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.53 2.44 2.81 1.87 1.77 1.40 1.24 -
P/RPS 0.77 0.77 0.73 0.50 0.48 0.38 0.35 69.07%
P/EPS 8.33 8.73 8.56 6.33 7.79 6.55 6.18 21.99%
EY 12.01 11.46 11.68 15.80 12.84 15.27 16.18 -18.00%
DY 6.17 6.39 7.03 10.56 5.51 6.96 7.66 -13.41%
P/NAPS 1.40 1.37 1.41 0.94 0.89 0.71 0.63 70.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 18/08/10 19/05/10 23/02/10 18/11/09 19/08/09 20/05/09 -
Price 2.52 2.56 3.20 2.05 1.84 1.60 1.38 -
P/RPS 0.77 0.81 0.83 0.54 0.50 0.44 0.39 57.31%
P/EPS 8.29 9.15 9.75 6.94 8.10 7.49 6.88 13.22%
EY 12.06 10.92 10.26 14.41 12.35 13.36 14.54 -11.71%
DY 6.19 6.09 6.17 9.63 5.30 6.09 6.88 -6.79%
P/NAPS 1.39 1.44 1.60 1.03 0.92 0.81 0.70 57.91%

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