[AHEALTH] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.18%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 313,718 306,382 297,172 289,975 282,719 278,013 273,035 9.67%
PBT 45,094 38,025 35,246 33,010 30,093 22,536 21,303 64.63%
Tax -6,754 -6,855 -6,566 -5,817 -5,543 -4,665 -4,547 30.09%
NP 38,340 31,170 28,680 27,193 24,550 17,871 16,756 73.38%
-
NP to SH 32,942 28,459 26,203 24,619 22,144 17,044 16,032 61.41%
-
Tax Rate 14.98% 18.03% 18.63% 17.62% 18.42% 20.70% 21.34% -
Total Cost 275,378 275,212 268,492 262,782 258,169 260,142 256,279 4.89%
-
Net Worth 182,760 169,543 166,785 149,977 149,922 150,030 148,500 14.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,183 14,617 14,617 14,806 14,806 7,308 7,308 40.46%
Div Payout % 36.98% 51.36% 55.79% 60.14% 66.87% 42.88% 45.59% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 182,760 169,543 166,785 149,977 149,922 150,030 148,500 14.79%
NOSH 93,723 93,670 93,699 74,988 74,961 75,015 75,000 15.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.22% 10.17% 9.65% 9.38% 8.68% 6.43% 6.14% -
ROE 18.02% 16.79% 15.71% 16.42% 14.77% 11.36% 10.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 334.73 327.08 317.15 386.69 377.15 370.61 364.05 -5.42%
EPS 35.15 30.38 27.96 32.83 29.54 22.72 21.38 39.17%
DPS 13.00 15.61 15.60 19.75 19.75 9.75 9.75 21.07%
NAPS 1.95 1.81 1.78 2.00 2.00 2.00 1.98 -1.00%
Adjusted Per Share Value based on latest NOSH - 74,988
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.57 42.55 41.27 40.27 39.26 38.61 37.92 9.67%
EPS 4.57 3.95 3.64 3.42 3.08 2.37 2.23 61.12%
DPS 1.69 2.03 2.03 2.06 2.06 1.01 1.01 40.81%
NAPS 0.2538 0.2355 0.2316 0.2083 0.2082 0.2084 0.2062 14.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.59 2.53 2.44 2.81 1.87 1.77 1.40 -
P/RPS 0.77 0.77 0.77 0.73 0.50 0.48 0.38 59.92%
P/EPS 7.37 8.33 8.73 8.56 6.33 7.79 6.55 8.15%
EY 13.57 12.01 11.46 11.68 15.80 12.84 15.27 -7.54%
DY 5.02 6.17 6.39 7.03 10.56 5.51 6.96 -19.52%
P/NAPS 1.33 1.40 1.37 1.41 0.94 0.89 0.71 51.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 18/11/09 19/08/09 -
Price 2.68 2.52 2.56 3.20 2.05 1.84 1.60 -
P/RPS 0.80 0.77 0.81 0.83 0.54 0.50 0.44 48.80%
P/EPS 7.62 8.29 9.15 9.75 6.94 8.10 7.49 1.15%
EY 13.11 12.06 10.92 10.26 14.41 12.35 13.36 -1.24%
DY 4.85 6.19 6.09 6.17 9.63 5.30 6.09 -14.04%
P/NAPS 1.37 1.39 1.44 1.60 1.03 0.92 0.81 41.82%

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