[AHEALTH] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 34.45%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 581,269 526,859 499,237 418,451 398,604 366,002 313,718 10.81%
PBT 46,294 45,842 45,624 40,615 42,349 35,778 45,094 0.43%
Tax -11,306 -11,579 -11,647 -10,493 -13,283 -7,381 -6,754 8.95%
NP 34,988 34,263 33,977 30,122 29,066 28,397 38,340 -1.51%
-
NP to SH 34,954 34,236 33,977 30,123 29,012 28,004 32,941 0.99%
-
Tax Rate 24.42% 25.26% 25.53% 25.84% 31.37% 20.63% 14.98% -
Total Cost 546,281 492,596 465,260 388,329 369,538 337,605 275,378 12.08%
-
Net Worth 311,608 288,179 260,064 235,264 216,495 199,598 182,745 9.29%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 13,471 12,886 11,128 9,373 15,932 14,524 12,183 1.68%
Div Payout % 38.54% 37.64% 32.75% 31.12% 54.92% 51.87% 36.98% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 311,608 288,179 260,064 235,264 216,495 199,598 182,745 9.29%
NOSH 117,146 117,146 117,146 93,730 93,720 93,708 93,715 3.78%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.02% 6.50% 6.81% 7.20% 7.29% 7.76% 12.22% -
ROE 11.22% 11.88% 13.06% 12.80% 13.40% 14.03% 18.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 496.19 449.75 426.17 446.44 425.31 390.58 334.76 6.77%
EPS 29.84 29.23 28.91 25.63 30.96 29.88 35.15 -2.69%
DPS 11.50 11.00 9.50 10.00 17.00 15.50 13.00 -2.02%
NAPS 2.66 2.46 2.22 2.51 2.31 2.13 1.95 5.30%
Adjusted Per Share Value based on latest NOSH - 93,690
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.72 73.17 69.33 58.11 55.36 50.83 43.57 10.81%
EPS 4.85 4.75 4.72 4.18 4.03 3.89 4.57 0.99%
DPS 1.87 1.79 1.55 1.30 2.21 2.02 1.69 1.69%
NAPS 0.4327 0.4002 0.3612 0.3267 0.3007 0.2772 0.2538 9.29%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.30 3.60 3.58 4.50 3.68 2.74 2.59 -
P/RPS 0.87 0.80 0.84 1.01 0.87 0.70 0.77 2.05%
P/EPS 14.41 12.32 12.34 14.00 11.89 9.17 7.37 11.81%
EY 6.94 8.12 8.10 7.14 8.41 10.91 13.57 -10.56%
DY 2.67 3.06 2.65 2.22 4.62 5.66 5.02 -9.97%
P/NAPS 1.62 1.46 1.61 1.79 1.59 1.29 1.33 3.33%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 25/02/15 26/02/14 27/02/13 23/02/12 24/02/11 -
Price 4.65 3.41 3.64 4.40 4.14 2.83 2.68 -
P/RPS 0.94 0.76 0.85 0.99 0.97 0.72 0.80 2.72%
P/EPS 15.58 11.67 12.55 13.69 13.37 9.47 7.62 12.64%
EY 6.42 8.57 7.97 7.30 7.48 10.56 13.12 -11.22%
DY 2.47 3.23 2.61 2.27 4.11 5.48 4.85 -10.62%
P/NAPS 1.75 1.39 1.64 1.75 1.79 1.33 1.37 4.16%

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