[AHEALTH] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 6.59%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 366,002 351,126 340,872 329,006 313,718 306,382 297,172 14.85%
PBT 35,778 45,791 48,758 47,847 45,094 38,025 35,246 1.00%
Tax -7,382 -7,696 -7,604 -7,310 -6,754 -6,855 -6,566 8.09%
NP 28,396 38,095 41,154 40,537 38,340 31,170 28,680 -0.65%
-
NP to SH 28,004 33,220 35,835 35,112 32,942 28,459 26,203 4.51%
-
Tax Rate 20.63% 16.81% 15.60% 15.28% 14.98% 18.03% 18.63% -
Total Cost 337,606 313,031 299,718 288,469 275,378 275,212 268,492 16.44%
-
Net Worth 198,784 190,085 189,284 190,200 182,760 169,543 166,785 12.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 14,530 13,588 13,588 12,183 12,183 14,617 14,617 -0.39%
Div Payout % 51.89% 40.91% 37.92% 34.70% 36.98% 51.36% 55.79% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 198,784 190,085 189,284 190,200 182,760 169,543 166,785 12.37%
NOSH 93,766 93,638 93,705 93,694 93,723 93,670 93,699 0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.76% 10.85% 12.07% 12.32% 12.22% 10.17% 9.65% -
ROE 14.09% 17.48% 18.93% 18.46% 18.02% 16.79% 15.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 390.34 374.98 363.77 351.15 334.73 327.08 317.15 14.80%
EPS 29.87 35.48 38.24 37.47 35.15 30.38 27.96 4.49%
DPS 15.50 14.50 14.50 13.00 13.00 15.61 15.60 -0.42%
NAPS 2.12 2.03 2.02 2.03 1.95 1.81 1.78 12.32%
Adjusted Per Share Value based on latest NOSH - 93,694
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.83 48.76 47.34 45.69 43.57 42.55 41.27 14.85%
EPS 3.89 4.61 4.98 4.88 4.57 3.95 3.64 4.51%
DPS 2.02 1.89 1.89 1.69 1.69 2.03 2.03 -0.32%
NAPS 0.2761 0.264 0.2629 0.2641 0.2538 0.2355 0.2316 12.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.74 2.60 3.05 2.90 2.59 2.53 2.44 -
P/RPS 0.70 0.69 0.84 0.83 0.77 0.77 0.77 -6.14%
P/EPS 9.17 7.33 7.98 7.74 7.37 8.33 8.73 3.32%
EY 10.90 13.64 12.54 12.92 13.57 12.01 11.46 -3.27%
DY 5.66 5.58 4.75 4.48 5.02 6.17 6.39 -7.74%
P/NAPS 1.29 1.28 1.51 1.43 1.33 1.40 1.37 -3.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 15/11/11 19/08/11 19/05/11 24/02/11 23/11/10 18/08/10 -
Price 2.83 2.84 2.92 3.00 2.68 2.52 2.56 -
P/RPS 0.73 0.76 0.80 0.85 0.80 0.77 0.81 -6.68%
P/EPS 9.48 8.01 7.64 8.01 7.62 8.29 9.15 2.38%
EY 10.55 12.49 13.10 12.49 13.11 12.06 10.92 -2.26%
DY 5.48 5.11 4.97 4.33 4.85 6.19 6.09 -6.77%
P/NAPS 1.33 1.40 1.45 1.48 1.37 1.39 1.44 -5.14%

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