[AHEALTH] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -13.48%

YoY- 37.6%

Quarter Report

AHB Q2 Y2010 Report to Bursa.pdf

Latest QR

Upcoming QR

AHEALTH's Result

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	104,202	100,678	88,983	77,117	69,920	62,547	61,014	9.32%
YoY %	3.50%	13.14%	15.39%	10.29%	11.79%	2.51%	-	-
Horiz. %	170.78%	165.01%	145.84%	126.39%	114.60%	102.51%	100.00%	-
PBT	9,273	11,333	8,738	7,827	5,591	4,229	6,078	7.28%
YoY %	-18.18%	29.70%	11.64%	39.99%	32.21%	-30.42%	-	-
Horiz. %	152.57%	186.46%	143.76%	128.78%	91.99%	69.58%	100.00%	-
Tax	-2,440	-2,959	-2,072	-1,778	-1,029	-997	-1,055	14.98%
YoY %	17.54%	-42.81%	-16.54%	-72.79%	-3.21%	5.50%	-	-
Horiz. %	231.28%	280.47%	196.40%	168.53%	97.54%	94.50%	100.00%	-
NP	6,833	8,374	6,666	6,049	4,562	3,232	5,023	5.25%
YoY %	-18.40%	25.62%	10.20%	32.60%	41.15%	-35.66%	-	-
Horiz. %	136.03%	166.71%	132.71%	120.43%	90.82%	64.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,812	8,362	6,523	5,800	4,215	3,232	5,023	5.20%
YoY %	-18.54%	28.19%	12.47%	37.60%	30.41%	-35.66%	-	-
Horiz. %	135.62%	166.47%	129.86%	115.47%	83.91%	64.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	26.11%	23.71%	22.72%	18.40%	23.58%	17.36%	-
YoY %	0.77%	10.12%	4.36%	23.48%	-21.97%	35.83%	-	-
Horiz. %	151.56%	150.40%	136.58%	130.88%	105.99%	135.83%	100.00%	-
Total Cost	97,369	92,304	82,317	71,068	65,358	59,315	55,991	9.65%
YoY %	5.49%	12.13%	15.83%	8.74%	10.19%	5.94%	-	-
Horiz. %	173.90%	164.86%	147.02%	126.93%	116.73%	105.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,006	206,237	189,284	166,785	148,500	139,478	128,198	9.65%
YoY %	8.13%	8.96%	13.49%	12.31%	6.47%	8.80%	-	-
Horiz. %	173.95%	160.87%	147.65%	130.10%	115.84%	108.80%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	3,748	5,624	5,153	3,747	3,937	3,749	2,998	3.78%
YoY %	-33.36%	9.14%	37.52%	-4.83%	5.01%	25.05%	-	-
Horiz. %	125.02%	187.59%	171.88%	124.98%	131.32%	125.05%	100.00%	-
Div Payout %	55.02%	67.26%	79.01%	64.62%	93.42%	116.01%	59.70%	-
YoY %	-18.20%	-14.87%	22.27%	-30.83%	-19.47%	94.32%	-	-
Horiz. %	92.16%	112.66%	132.35%	108.24%	156.48%	194.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	223,006	206,237	189,284	166,785	148,500	139,478	128,198	9.65%
YoY %	8.13%	8.96%	13.49%	12.31%	6.47%	8.80%	-	-
Horiz. %	173.95%	160.87%	147.65%	130.10%	115.84%	108.80%	100.00%	-
NOSH	93,700	93,744	93,705	93,699	75,000	74,988	74,970	3.78%
YoY %	-0.05%	0.04%	0.01%	24.93%	0.02%	0.02%	-	-
Horiz. %	124.98%	125.04%	124.99%	124.98%	100.04%	100.02%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.56%	8.32%	7.49%	7.84%	6.52%	5.17%	8.23%	-
YoY %	-21.15%	11.08%	-4.46%	20.25%	26.11%	-37.18%	-	-
Horiz. %	79.71%	101.09%	91.01%	95.26%	79.22%	62.82%	100.00%	-
ROE	3.05%	4.05%	3.45%	3.48%	2.84%	2.32%	3.92%	-
YoY %	-24.69%	17.39%	-0.86%	22.54%	22.41%	-40.82%	-	-
Horiz. %	77.81%	103.32%	88.01%	88.78%	72.45%	59.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	111.21	107.40	94.96	82.30	93.23	83.41	81.38	5.33%
YoY %	3.55%	13.10%	15.38%	-11.72%	11.77%	2.49%	-	-
Horiz. %	136.66%	131.97%	116.69%	101.13%	114.56%	102.49%	100.00%	-
EPS	7.27	8.92	6.96	6.19	5.62	4.31	6.70	1.36%
YoY %	-18.50%	28.16%	12.44%	10.14%	30.39%	-35.67%	-	-
Horiz. %	108.51%	133.13%	103.88%	92.39%	83.88%	64.33%	100.00%	-
DPS	4.00	6.00	5.50	4.00	5.25	5.00	4.00	0.00%
YoY %	-33.33%	9.09%	37.50%	-23.81%	5.00%	25.00%	-	-
Horiz. %	100.00%	150.00%	137.50%	100.00%	131.25%	125.00%	100.00%	-
NAPS	2.38	2.20	2.02	1.78	1.98	1.86	1.71	5.65%
YoY %	8.18%	8.91%	13.48%	-10.10%	6.45%	8.77%	-	-
Horiz. %	139.18%	128.65%	118.13%	104.09%	115.79%	108.77%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 93,699
RPS	14.47	13.98	12.36	10.71	9.71	8.69	8.47	9.32%
YoY %	3.51%	13.11%	15.41%	10.30%	11.74%	2.60%	-	-
Horiz. %	170.84%	165.05%	145.93%	126.45%	114.64%	102.60%	100.00%	-
EPS	0.95	1.16	0.91	0.81	0.59	0.45	0.70	5.21%
YoY %	-18.10%	27.47%	12.35%	37.29%	31.11%	-35.71%	-	-
Horiz. %	135.71%	165.71%	130.00%	115.71%	84.29%	64.29%	100.00%	-
DPS	0.52	0.78	0.72	0.52	0.55	0.52	0.42	3.62%
YoY %	-33.33%	8.33%	38.46%	-5.45%	5.77%	23.81%	-	-
Horiz. %	123.81%	185.71%	171.43%	123.81%	130.95%	123.81%	100.00%	-
NAPS	0.3097	0.2864	0.2629	0.2316	0.2062	0.1937	0.178	9.66%
YoY %	8.14%	8.94%	13.51%	12.32%	6.45%	8.82%	-	-
Horiz. %	173.99%	160.90%	147.70%	130.11%	115.84%	108.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	4.49	2.95	3.05	2.44	1.40	1.70	1.68	-
P/RPS	4.04	2.75	3.21	2.96	1.50	2.04	2.06	11.86%
YoY %	46.91%	-14.33%	8.45%	97.33%	-26.47%	-0.97%	-	-
Horiz. %	196.12%	133.50%	155.83%	143.69%	72.82%	99.03%	100.00%	-
P/EPS	61.76	33.07	43.81	39.42	24.91	39.44	25.07	16.19%
YoY %	86.76%	-24.51%	11.14%	58.25%	-36.84%	57.32%	-	-
Horiz. %	246.35%	131.91%	174.75%	157.24%	99.36%	157.32%	100.00%	-
EY	1.62	3.02	2.28	2.54	4.01	2.54	3.99	-13.93%
YoY %	-46.36%	32.46%	-10.24%	-36.66%	57.87%	-36.34%	-	-
Horiz. %	40.60%	75.69%	57.14%	63.66%	100.50%	63.66%	100.00%	-
DY	0.89	2.03	1.80	1.64	3.75	2.94	2.38	-15.10%
YoY %	-56.16%	12.78%	9.76%	-56.27%	27.55%	23.53%	-	-
Horiz. %	37.39%	85.29%	75.63%	68.91%	157.56%	123.53%	100.00%	-
P/NAPS	1.89	1.34	1.51	1.37	0.71	0.91	0.98	11.55%
YoY %	41.04%	-11.26%	10.22%	92.96%	-21.98%	-7.14%	-	-
Horiz. %	192.86%	136.73%	154.08%	139.80%	72.45%	92.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	15/08/12	19/08/11	18/08/10	19/08/09	20/08/08	22/08/07	-
Price	4.95	3.11	2.92	2.56	1.60	1.70	1.73	-
P/RPS	4.45	2.90	3.07	3.11	1.72	2.04	2.13	13.05%
YoY %	53.45%	-5.54%	-1.29%	80.81%	-15.69%	-4.23%	-	-
Horiz. %	208.92%	136.15%	144.13%	146.01%	80.75%	95.77%	100.00%	-
P/EPS	68.09	34.87	41.95	41.36	28.47	39.44	25.82	17.52%
YoY %	95.27%	-16.88%	1.43%	45.28%	-27.81%	52.75%	-	-
Horiz. %	263.71%	135.05%	162.47%	160.19%	110.26%	152.75%	100.00%	-
EY	1.47	2.87	2.38	2.42	3.51	2.54	3.87	-14.88%
YoY %	-48.78%	20.59%	-1.65%	-31.05%	38.19%	-34.37%	-	-
Horiz. %	37.98%	74.16%	61.50%	62.53%	90.70%	65.63%	100.00%	-
DY	0.81	1.93	1.88	1.56	3.28	2.94	2.31	-16.01%
YoY %	-58.03%	2.66%	20.51%	-52.44%	11.56%	27.27%	-	-
Horiz. %	35.06%	83.55%	81.39%	67.53%	141.99%	127.27%	100.00%	-
P/NAPS	2.08	1.41	1.45	1.44	0.81	0.91	1.01	12.78%
YoY %	47.52%	-2.76%	0.69%	77.78%	-10.99%	-9.90%	-	-
Horiz. %	205.94%	139.60%	143.56%	142.57%	80.20%	90.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos