[AHEALTH] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.1%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 425,436 416,504 371,288 310,136 281,112 255,420 239,360 10.05%
PBT 48,788 49,308 46,404 35,392 23,724 20,036 17,600 18.50%
Tax -12,252 -23,960 -9,944 -7,720 -6,624 -4,208 -3,624 22.48%
NP 36,536 25,348 36,460 27,672 17,100 15,828 13,976 17.35%
-
NP to SH 36,452 25,280 35,496 26,816 16,916 15,828 13,976 17.30%
-
Tax Rate 25.11% 48.59% 21.43% 21.81% 27.92% 21.00% 20.59% -
Total Cost 388,900 391,156 334,828 282,464 264,012 239,592 225,384 9.50%
-
Net Worth 225,949 205,353 190,200 169,474 146,965 137,146 125,963 10.21%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 225,949 205,353 190,200 169,474 146,965 137,146 125,963 10.21%
NOSH 93,755 93,768 93,694 74,988 74,982 74,943 74,978 3.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.59% 6.09% 9.82% 8.92% 6.08% 6.20% 5.84% -
ROE 16.13% 12.31% 18.66% 15.82% 11.51% 11.54% 11.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 453.77 444.18 396.27 413.58 374.90 340.82 319.24 6.03%
EPS 38.88 26.96 37.88 35.76 22.56 21.12 18.64 13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.19 2.03 2.26 1.96 1.83 1.68 6.19%
Adjusted Per Share Value based on latest NOSH - 74,988
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 59.08 57.84 51.56 43.07 39.04 35.47 33.24 10.05%
EPS 5.06 3.51 4.93 3.72 2.35 2.20 1.94 17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3138 0.2852 0.2641 0.2354 0.2041 0.1905 0.1749 10.22%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.27 2.94 2.90 2.81 1.24 1.61 1.75 -
P/RPS 0.94 0.66 0.73 0.68 0.33 0.47 0.55 9.33%
P/EPS 10.98 10.91 7.65 7.86 5.50 7.62 9.39 2.63%
EY 9.11 9.17 13.06 12.73 18.19 13.12 10.65 -2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.34 1.43 1.24 0.63 0.88 1.04 9.25%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 19/05/11 19/05/10 20/05/09 21/05/08 23/05/07 -
Price 4.37 2.78 3.00 3.20 1.38 1.73 1.75 -
P/RPS 0.96 0.63 0.76 0.77 0.37 0.51 0.55 9.71%
P/EPS 11.24 10.31 7.92 8.95 6.12 8.19 9.39 3.03%
EY 8.90 9.70 12.63 11.18 16.35 12.21 10.65 -2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.27 1.48 1.42 0.70 0.95 1.04 9.66%

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