[AHEALTH] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 14.48%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 416,504 371,288 310,136 281,112 255,420 239,360 232,336 10.20%
PBT 49,308 46,404 35,392 23,724 20,036 17,600 25,008 11.96%
Tax -23,960 -9,944 -7,720 -6,624 -4,208 -3,624 -6,000 25.93%
NP 25,348 36,460 27,672 17,100 15,828 13,976 19,008 4.90%
-
NP to SH 25,280 35,496 26,816 16,916 15,828 13,976 19,008 4.86%
-
Tax Rate 48.59% 21.43% 21.81% 27.92% 21.00% 20.59% 23.99% -
Total Cost 391,156 334,828 282,464 264,012 239,592 225,384 213,328 10.62%
-
Net Worth 205,353 190,200 169,474 146,965 137,146 125,963 107,630 11.35%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 205,353 190,200 169,474 146,965 137,146 125,963 107,630 11.35%
NOSH 93,768 93,694 74,988 74,982 74,943 74,978 67,692 5.57%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.09% 9.82% 8.92% 6.08% 6.20% 5.84% 8.18% -
ROE 12.31% 18.66% 15.82% 11.51% 11.54% 11.10% 17.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 444.18 396.27 413.58 374.90 340.82 319.24 343.22 4.38%
EPS 26.96 37.88 35.76 22.56 21.12 18.64 28.08 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.03 2.26 1.96 1.83 1.68 1.59 5.47%
Adjusted Per Share Value based on latest NOSH - 74,982
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 57.84 51.56 43.07 39.04 35.47 33.24 32.27 10.20%
EPS 3.51 4.93 3.72 2.35 2.20 1.94 2.64 4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2852 0.2641 0.2354 0.2041 0.1905 0.1749 0.1495 11.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.94 2.90 2.81 1.24 1.61 1.75 1.76 -
P/RPS 0.66 0.73 0.68 0.33 0.47 0.55 0.51 4.38%
P/EPS 10.91 7.65 7.86 5.50 7.62 9.39 6.27 9.66%
EY 9.17 13.06 12.73 18.19 13.12 10.65 15.95 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.43 1.24 0.63 0.88 1.04 1.11 3.18%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 19/05/11 19/05/10 20/05/09 21/05/08 23/05/07 24/05/06 -
Price 2.78 3.00 3.20 1.38 1.73 1.75 1.69 -
P/RPS 0.63 0.76 0.77 0.37 0.51 0.55 0.49 4.27%
P/EPS 10.31 7.92 8.95 6.12 8.19 9.39 6.02 9.37%
EY 9.70 12.63 11.18 16.35 12.21 10.65 16.62 -8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.48 1.42 0.70 0.95 1.04 1.06 3.05%

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