[AHEALTH] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 16.16%
YoY- -4.64%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 528,686 506,840 421,122 409,608 363,610 309,302 280,396 11.14%
PBT 41,912 45,344 42,940 47,320 40,678 33,350 23,044 10.47%
Tax -11,816 -11,300 -11,006 -17,898 -9,114 -7,416 -5,370 14.03%
NP 30,096 34,044 31,934 29,422 31,564 25,934 17,674 9.27%
-
NP to SH 30,098 34,044 31,850 29,364 30,794 25,008 16,890 10.10%
-
Tax Rate 28.19% 24.92% 25.63% 37.82% 22.41% 22.24% 23.30% -
Total Cost 498,590 472,796 389,188 380,186 332,046 283,368 262,722 11.26%
-
Net Worth 268,264 246,006 223,081 206,128 189,272 166,844 148,499 10.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 11,714 8,200 7,498 11,243 10,306 7,498 7,874 6.84%
Div Payout % 38.92% 24.09% 23.54% 38.29% 33.47% 29.99% 46.63% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 268,264 246,006 223,081 206,128 189,272 166,844 148,499 10.35%
NOSH 117,146 117,146 93,731 93,694 93,699 93,733 74,999 7.71%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.69% 6.72% 7.58% 7.18% 8.68% 8.38% 6.30% -
ROE 11.22% 13.84% 14.28% 14.25% 16.27% 14.99% 11.37% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 451.31 432.66 449.28 437.17 388.06 329.98 373.86 3.18%
EPS 25.70 28.96 33.98 31.34 32.86 26.68 22.52 2.22%
DPS 10.00 7.00 8.00 12.00 11.00 8.00 10.50 -0.80%
NAPS 2.29 2.10 2.38 2.20 2.02 1.78 1.98 2.45%
Adjusted Per Share Value based on latest NOSH - 93,744
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 73.42 70.39 58.48 56.88 50.50 42.95 38.94 11.14%
EPS 4.18 4.73 4.42 4.08 4.28 3.47 2.35 10.06%
DPS 1.63 1.14 1.04 1.56 1.43 1.04 1.09 6.93%
NAPS 0.3725 0.3416 0.3098 0.2863 0.2628 0.2317 0.2062 10.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.02 3.80 4.49 2.95 3.05 2.44 1.40 -
P/RPS 0.89 0.88 1.00 0.67 0.79 0.74 0.37 15.74%
P/EPS 15.65 13.08 13.21 9.41 9.28 9.15 6.22 16.61%
EY 6.39 7.65 7.57 10.62 10.78 10.93 16.09 -14.25%
DY 2.49 1.84 1.78 4.07 3.61 3.28 7.50 -16.78%
P/NAPS 1.76 1.81 1.89 1.34 1.51 1.37 0.71 16.32%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 21/08/13 15/08/12 19/08/11 18/08/10 19/08/09 -
Price 3.95 3.85 4.95 3.11 2.92 2.56 1.60 -
P/RPS 0.88 0.89 1.10 0.71 0.75 0.78 0.43 12.67%
P/EPS 15.37 13.25 14.57 9.92 8.88 9.60 7.10 13.73%
EY 6.50 7.55 6.86 10.08 11.26 10.42 14.08 -12.08%
DY 2.53 1.82 1.62 3.86 3.77 3.13 6.56 -14.67%
P/NAPS 1.72 1.83 2.08 1.41 1.45 1.44 0.81 13.36%

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