[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
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 104,202 100,678 88,983 77,117 69,920 62,547 61,014 9.32%
PBT 9,273 11,333 8,738 7,827 5,591 4,229 6,078 7.28%
Tax -2,440 -2,959 -2,072 -1,778 -1,029 -997 -1,055 14.98%
NP 6,833 8,374 6,666 6,049 4,562 3,232 5,023 5.25%
-
NP to SH 6,812 8,362 6,523 5,800 4,215 3,232 5,023 5.20%
-
Tax Rate 26.31% 26.11% 23.71% 22.72% 18.40% 23.58% 17.36% -
Total Cost 97,369 92,304 82,317 71,068 65,358 59,315 55,991 9.65%
-
Net Worth 223,006 206,237 189,284 166,785 148,500 139,478 128,198 9.65%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,748 5,624 5,153 3,747 3,937 3,749 2,998 3.78%
Div Payout % 55.02% 67.26% 79.01% 64.62% 93.42% 116.01% 59.70% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 223,006 206,237 189,284 166,785 148,500 139,478 128,198 9.65%
NOSH 93,700 93,744 93,705 93,699 75,000 74,988 74,970 3.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.56% 8.32% 7.49% 7.84% 6.52% 5.17% 8.23% -
ROE 3.05% 4.05% 3.45% 3.48% 2.84% 2.32% 3.92% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.21 107.40 94.96 82.30 93.23 83.41 81.38 5.33%
EPS 7.27 8.92 6.96 6.19 5.62 4.31 6.70 1.36%
DPS 4.00 6.00 5.50 4.00 5.25 5.00 4.00 0.00%
NAPS 2.38 2.20 2.02 1.78 1.98 1.86 1.71 5.65%
Adjusted Per Share Value based on latest NOSH - 93,699
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.47 13.98 12.36 10.71 9.71 8.69 8.47 9.32%
EPS 0.95 1.16 0.91 0.81 0.59 0.45 0.70 5.21%
DPS 0.52 0.78 0.72 0.52 0.55 0.52 0.42 3.62%
NAPS 0.3097 0.2864 0.2629 0.2316 0.2062 0.1937 0.178 9.66%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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%
P/EPS 61.76 33.07 43.81 39.42 24.91 39.44 25.07 16.19%
EY 1.62 3.02 2.28 2.54 4.01 2.54 3.99 -13.93%
DY 0.89 2.03 1.80 1.64 3.75 2.94 2.38 -15.10%
P/NAPS 1.89 1.34 1.51 1.37 0.71 0.91 0.98 11.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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%
P/EPS 68.09 34.87 41.95 41.36 28.47 39.44 25.82 17.52%
EY 1.47 2.87 2.38 2.42 3.51 2.54 3.87 -14.88%
DY 0.81 1.93 1.88 1.56 3.28 2.94 2.31 -16.01%
P/NAPS 2.08 1.41 1.45 1.44 0.81 0.91 1.01 12.78%

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