[AHEALTH] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.54%
YoY- -10.46%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 389,001 340,872 297,172 273,035 241,485 232,280 201,601 11.56%
PBT 39,099 48,758 35,246 21,303 18,165 18,830 17,275 14.56%
Tax -11,773 -7,604 -6,566 -4,547 -260 -4,422 -3,908 20.15%
NP 27,326 41,154 28,680 16,756 17,905 14,408 13,367 12.64%
-
NP to SH 27,289 35,835 26,203 16,032 17,905 14,408 13,367 12.61%
-
Tax Rate 30.11% 15.60% 18.63% 21.34% 1.43% 23.48% 22.62% -
Total Cost 361,675 299,718 268,492 256,279 223,580 217,872 188,234 11.48%
-
Net Worth 206,237 189,284 166,785 148,500 139,478 128,198 107,836 11.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 15,001 13,588 14,617 7,308 7,124 2,998 3,391 28.09%
Div Payout % 54.97% 37.92% 55.79% 45.59% 39.79% 20.81% 25.37% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 206,237 189,284 166,785 148,500 139,478 128,198 107,836 11.40%
NOSH 93,744 93,705 93,699 75,000 74,988 74,970 67,821 5.53%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.02% 12.07% 9.65% 6.14% 7.41% 6.20% 6.63% -
ROE 13.23% 18.93% 15.71% 10.80% 12.84% 11.24% 12.40% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 414.96 363.77 317.15 364.05 322.03 309.83 297.25 5.71%
EPS 29.11 38.24 27.96 21.38 23.88 19.22 19.71 6.70%
DPS 16.00 14.50 15.60 9.75 9.50 4.00 5.00 21.37%
NAPS 2.20 2.02 1.78 1.98 1.86 1.71 1.59 5.55%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 54.02 47.34 41.27 37.92 33.54 32.26 28.00 11.56%
EPS 3.79 4.98 3.64 2.23 2.49 2.00 1.86 12.58%
DPS 2.08 1.89 2.03 1.01 0.99 0.42 0.47 28.10%
NAPS 0.2864 0.2629 0.2316 0.2062 0.1937 0.178 0.1498 11.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.95 3.05 2.44 1.40 1.70 1.68 1.72 -
P/RPS 0.71 0.84 0.77 0.38 0.53 0.54 0.58 3.42%
P/EPS 10.13 7.98 8.73 6.55 7.12 8.74 8.73 2.50%
EY 9.87 12.54 11.46 15.27 14.05 11.44 11.46 -2.45%
DY 5.42 4.75 6.39 6.96 5.59 2.38 2.91 10.91%
P/NAPS 1.34 1.51 1.37 0.71 0.91 0.98 1.08 3.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 19/08/11 18/08/10 19/08/09 20/08/08 22/08/07 23/08/06 -
Price 3.11 2.92 2.56 1.60 1.70 1.73 1.75 -
P/RPS 0.75 0.80 0.81 0.44 0.53 0.56 0.59 4.07%
P/EPS 10.68 7.64 9.15 7.49 7.12 9.00 8.88 3.12%
EY 9.36 13.10 10.92 13.36 14.05 11.11 11.26 -3.03%
DY 5.14 4.97 6.09 6.09 5.59 2.31 2.86 10.25%
P/NAPS 1.41 1.45 1.44 0.81 0.91 1.01 1.10 4.22%

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