[AHEALTH] YoY 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- 17.97%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 144,146 134,248 123,305 106,210 95,993 92,330 77,454 10.89%
PBT 10,079 17,165 12,671 10,566 9,918 9,314 19,327 -10.27%
Tax -3,313 -3,338 -3,126 -2,923 -2,020 -1,322 -1,636 12.46%
NP 6,766 13,827 9,545 7,643 7,898 7,992 17,691 -14.78%
-
NP to SH 6,756 13,806 9,545 7,643 7,890 8,000 13,215 -10.57%
-
Tax Rate 32.87% 19.45% 24.67% 27.66% 20.37% 14.19% 8.46% -
Total Cost 137,380 120,421 113,760 98,567 88,095 84,338 59,763 14.86%
-
Net Worth 311,608 288,179 260,064 235,161 216,569 198,784 182,760 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 7,028 7,028 7,028 5,621 10,312 9,376 8,435 -2.99%
Div Payout % 104.04% 50.91% 73.64% 73.55% 130.71% 117.21% 63.83% -
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 311,608 288,179 260,064 235,161 216,569 198,784 182,760 9.29%
NOSH 117,146 117,146 117,146 93,690 93,752 93,766 93,723 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 4.69% 10.30% 7.74% 7.20% 8.23% 8.66% 22.84% -
ROE 2.17% 4.79% 3.67% 3.25% 3.64% 4.02% 7.23% -
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 123.05 114.60 105.26 113.36 102.39 98.47 82.64 6.85%
EPS 5.77 11.79 8.13 6.50 8.42 8.54 14.10 -13.82%
DPS 6.00 6.00 6.00 6.00 11.00 10.00 9.00 -6.52%
NAPS 2.66 2.46 2.22 2.51 2.31 2.12 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 20.02 18.64 17.12 14.75 13.33 12.82 10.76 10.89%
EPS 0.94 1.92 1.33 1.06 1.10 1.11 1.84 -10.58%
DPS 0.98 0.98 0.98 0.78 1.43 1.30 1.17 -2.90%
NAPS 0.4327 0.4002 0.3612 0.3266 0.3008 0.2761 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 3.49 3.14 3.40 3.97 3.59 2.78 3.13 1.82%
P/EPS 74.56 30.55 43.94 55.16 43.73 32.11 18.37 26.27%
EY 1.34 3.27 2.28 1.81 2.29 3.11 5.44 -20.80%
DY 1.40 1.67 1.68 1.33 2.99 3.65 3.47 -14.02%
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 3.78 2.98 3.46 3.88 4.04 2.87 3.24 2.60%
P/EPS 80.63 28.93 44.67 53.94 49.19 33.17 19.01 27.20%
EY 1.24 3.46 2.24 1.85 2.03 3.01 5.26 -21.38%
DY 1.29 1.76 1.65 1.36 2.66 3.53 3.36 -14.73%
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