[AHEALTH] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -0.15%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 409,608 363,610 309,302 280,396 252,804 241,708 225,908 10.41%
PBT 47,320 40,678 33,350 23,044 18,476 20,956 19,726 15.68%
Tax -17,898 -9,114 -7,416 -5,370 -4,098 -3,922 -4,742 24.75%
NP 29,422 31,564 25,934 17,674 14,378 17,034 14,984 11.89%
-
NP to SH 29,364 30,794 25,008 16,890 14,378 17,034 14,984 11.85%
-
Tax Rate 37.82% 22.41% 22.24% 23.30% 22.18% 18.72% 24.04% -
Total Cost 380,186 332,046 283,368 262,722 238,426 224,674 210,924 10.30%
-
Net Worth 206,128 189,272 166,844 148,499 139,432 128,204 107,705 11.41%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 11,243 10,306 7,498 7,874 7,496 5,997 6,773 8.80%
Div Payout % 38.29% 33.47% 29.99% 46.63% 52.14% 35.21% 45.21% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 206,128 189,272 166,844 148,499 139,432 128,204 107,705 11.41%
NOSH 93,694 93,699 93,733 74,999 74,963 74,973 67,739 5.54%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.18% 8.68% 8.38% 6.30% 5.69% 7.05% 6.63% -
ROE 14.25% 16.27% 14.99% 11.37% 10.31% 13.29% 13.91% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 437.17 388.06 329.98 373.86 337.24 322.39 333.49 4.61%
EPS 31.34 32.86 26.68 22.52 19.18 22.72 22.12 5.97%
DPS 12.00 11.00 8.00 10.50 10.00 8.00 10.00 3.08%
NAPS 2.20 2.02 1.78 1.98 1.86 1.71 1.59 5.55%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 56.88 50.50 42.95 38.94 35.11 33.57 31.37 10.41%
EPS 4.08 4.28 3.47 2.35 2.00 2.37 2.08 11.87%
DPS 1.56 1.43 1.04 1.09 1.04 0.83 0.94 8.80%
NAPS 0.2863 0.2628 0.2317 0.2062 0.1936 0.178 0.1496 11.41%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.95 3.05 2.44 1.40 1.70 1.68 1.72 -
P/RPS 0.67 0.79 0.74 0.37 0.50 0.52 0.52 4.31%
P/EPS 9.41 9.28 9.15 6.22 8.86 7.39 7.78 3.21%
EY 10.62 10.78 10.93 16.09 11.28 13.52 12.86 -3.13%
DY 4.07 3.61 3.28 7.50 5.88 4.76 5.81 -5.75%
P/NAPS 1.34 1.51 1.37 0.71 0.91 0.98 1.08 3.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 19/08/11 18/08/10 19/08/09 20/08/08 22/08/07 23/08/06 -
Price 3.11 2.92 2.56 1.60 1.70 1.73 1.75 -
P/RPS 0.71 0.75 0.78 0.43 0.50 0.54 0.52 5.32%
P/EPS 9.92 8.88 9.60 7.10 8.86 7.61 7.91 3.84%
EY 10.08 11.26 10.42 14.08 11.28 13.13 12.64 -3.69%
DY 3.86 3.77 3.13 6.56 5.88 4.62 5.71 -6.31%
P/NAPS 1.41 1.45 1.44 0.81 0.91 1.01 1.10 4.22%

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