[AHEALTH] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 32.31%
YoY- 28.19%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 124,279 122,493 104,202 100,678 88,983 77,117 69,920 10.05%
PBT 9,076 10,050 9,273 11,333 8,738 7,827 5,591 8.40%
Tax -2,474 -2,496 -2,440 -2,959 -2,072 -1,778 -1,029 15.73%
NP 6,602 7,554 6,833 8,374 6,666 6,049 4,562 6.35%
-
NP to SH 6,603 7,554 6,812 8,362 6,523 5,800 4,215 7.76%
-
Tax Rate 27.26% 24.84% 26.31% 26.11% 23.71% 22.72% 18.40% -
Total Cost 117,677 114,939 97,369 92,304 82,317 71,068 65,358 10.29%
-
Net Worth 268,264 246,006 223,006 206,237 189,284 166,785 148,500 10.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,857 4,100 3,748 5,624 5,153 3,747 3,937 6.84%
Div Payout % 88.71% 54.28% 55.02% 67.26% 79.01% 64.62% 93.42% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 268,264 246,006 223,006 206,237 189,284 166,785 148,500 10.35%
NOSH 117,146 117,146 93,700 93,744 93,705 93,699 75,000 7.71%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.31% 6.17% 6.56% 8.32% 7.49% 7.84% 6.52% -
ROE 2.46% 3.07% 3.05% 4.05% 3.45% 3.48% 2.84% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 106.09 104.56 111.21 107.40 94.96 82.30 93.23 2.17%
EPS 5.64 6.42 7.27 8.92 6.96 6.19 5.62 0.05%
DPS 5.00 3.50 4.00 6.00 5.50 4.00 5.25 -0.80%
NAPS 2.29 2.10 2.38 2.20 2.02 1.78 1.98 2.45%
Adjusted Per Share Value based on latest NOSH - 93,744
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.26 17.01 14.47 13.98 12.36 10.71 9.71 10.05%
EPS 0.92 1.05 0.95 1.16 0.91 0.81 0.59 7.68%
DPS 0.81 0.57 0.52 0.78 0.72 0.52 0.55 6.66%
NAPS 0.3725 0.3416 0.3097 0.2864 0.2629 0.2316 0.2062 10.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.02 3.80 4.49 2.95 3.05 2.44 1.40 -
P/RPS 3.79 3.63 4.04 2.75 3.21 2.96 1.50 16.69%
P/EPS 71.32 58.93 61.76 33.07 43.81 39.42 24.91 19.15%
EY 1.40 1.70 1.62 3.02 2.28 2.54 4.01 -16.08%
DY 1.24 0.92 0.89 2.03 1.80 1.64 3.75 -16.83%
P/NAPS 1.76 1.81 1.89 1.34 1.51 1.37 0.71 16.32%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 21/08/13 15/08/12 19/08/11 18/08/10 19/08/09 -
Price 3.95 3.85 4.95 3.11 2.92 2.56 1.60 -
P/RPS 3.72 3.68 4.45 2.90 3.07 3.11 1.72 13.71%
P/EPS 70.08 59.71 68.09 34.87 41.95 41.36 28.47 16.19%
EY 1.43 1.67 1.47 2.87 2.38 2.42 3.51 -13.89%
DY 1.27 0.91 0.81 1.93 1.88 1.56 3.28 -14.62%
P/NAPS 1.72 1.83 2.08 1.41 1.45 1.44 0.81 13.36%

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