[AHEALTH] YoY Cumulative 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- 99.69%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 204,804 181,805 154,651 140,198 126,402 120,854 112,954 10.41%
PBT 23,660 20,339 16,675 11,522 9,238 10,478 9,863 15.68%
Tax -8,949 -4,557 -3,708 -2,685 -2,049 -1,961 -2,371 24.75%
NP 14,711 15,782 12,967 8,837 7,189 8,517 7,492 11.89%
-
NP to SH 14,682 15,397 12,504 8,445 7,189 8,517 7,492 11.85%
-
Tax Rate 37.82% 22.41% 22.24% 23.30% 22.18% 18.72% 24.04% -
Total Cost 190,093 166,023 141,684 131,361 119,213 112,337 105,462 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 5,621 5,153 3,749 3,937 3,748 2,998 3,386 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 7.12% 8.13% 7.49% 5.69% 5.16% 6.64% 6.96% -
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 218.59 194.03 164.99 186.93 168.62 161.20 166.75 4.61%
EPS 15.67 16.43 13.34 11.26 9.59 11.36 11.06 5.97%
DPS 6.00 5.50 4.00 5.25 5.00 4.00 5.00 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 28.44 25.25 21.48 19.47 17.55 16.78 15.69 10.41%
EPS 2.04 2.14 1.74 1.17 1.00 1.18 1.04 11.87%
DPS 0.78 0.72 0.52 0.55 0.52 0.42 0.47 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 1.35 1.57 1.48 0.75 1.01 1.04 1.03 4.60%
P/EPS 18.83 18.56 18.29 12.43 17.73 14.79 15.55 3.23%
EY 5.31 5.39 5.47 8.04 5.64 6.76 6.43 -3.13%
DY 2.03 1.80 1.64 3.75 2.94 2.38 2.91 -5.82%
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 1.42 1.50 1.55 0.86 1.01 1.07 1.05 5.15%
P/EPS 19.85 17.77 19.19 14.21 17.73 15.23 15.82 3.85%
EY 5.04 5.63 5.21 7.04 5.64 6.57 6.32 -3.69%
DY 1.93 1.88 1.56 3.28 2.94 2.31 2.86 -6.33%
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