[AHEALTH] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -10.11%
YoY- 6.89%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 619,898 588,326 528,686 506,840 421,122 409,608 363,610 9.28%
PBT 52,730 49,358 41,912 45,344 42,940 47,320 40,678 4.41%
Tax -11,932 -10,410 -11,816 -11,300 -11,006 -17,898 -9,114 4.58%
NP 40,798 38,948 30,096 34,044 31,934 29,422 31,564 4.36%
-
NP to SH 40,776 38,924 30,098 34,044 31,850 29,364 30,794 4.78%
-
Tax Rate 22.63% 21.09% 28.19% 24.92% 25.63% 37.82% 22.41% -
Total Cost 579,100 549,378 498,590 472,796 389,188 380,186 332,046 9.70%
-
Net Worth 325,665 298,722 268,264 246,006 223,081 206,128 189,272 9.45%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 12,886 12,886 11,714 8,200 7,498 11,243 10,306 3.79%
Div Payout % 31.60% 33.11% 38.92% 24.09% 23.54% 38.29% 33.47% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 325,665 298,722 268,264 246,006 223,081 206,128 189,272 9.45%
NOSH 117,146 117,146 117,146 117,146 93,731 93,694 93,699 3.78%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.58% 6.62% 5.69% 6.72% 7.58% 7.18% 8.68% -
ROE 12.52% 13.03% 11.22% 13.84% 14.28% 14.25% 16.27% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 529.17 502.22 451.31 432.66 449.28 437.17 388.06 5.30%
EPS 34.80 33.22 25.70 28.96 33.98 31.34 32.86 0.95%
DPS 11.00 11.00 10.00 7.00 8.00 12.00 11.00 0.00%
NAPS 2.78 2.55 2.29 2.10 2.38 2.20 2.02 5.46%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 86.09 81.70 73.42 70.39 58.48 56.88 50.50 9.28%
EPS 5.66 5.41 4.18 4.73 4.42 4.08 4.28 4.76%
DPS 1.79 1.79 1.63 1.14 1.04 1.56 1.43 3.80%
NAPS 0.4523 0.4148 0.3725 0.3416 0.3098 0.2863 0.2628 9.46%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.70 3.89 4.02 3.80 4.49 2.95 3.05 -
P/RPS 0.89 0.77 0.89 0.88 1.00 0.67 0.79 2.00%
P/EPS 13.50 11.71 15.65 13.08 13.21 9.41 9.28 6.44%
EY 7.41 8.54 6.39 7.65 7.57 10.62 10.78 -6.05%
DY 2.34 2.83 2.49 1.84 1.78 4.07 3.61 -6.96%
P/NAPS 1.69 1.53 1.76 1.81 1.89 1.34 1.51 1.89%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 17/08/16 19/08/15 20/08/14 21/08/13 15/08/12 19/08/11 -
Price 4.74 3.82 3.95 3.85 4.95 3.11 2.92 -
P/RPS 0.90 0.76 0.88 0.89 1.10 0.71 0.75 3.08%
P/EPS 13.62 11.50 15.37 13.25 14.57 9.92 8.88 7.38%
EY 7.34 8.70 6.50 7.55 6.86 10.08 11.26 -6.87%
DY 2.32 2.88 2.53 1.82 1.62 3.86 3.77 -7.76%
P/NAPS 1.71 1.50 1.72 1.83 2.08 1.41 1.45 2.78%

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