[AHEALTH] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.3%
YoY- 16.73%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 482,142 408,234 394,941 351,126 306,382 278,013 251,168 11.47%
PBT 43,519 39,971 41,745 45,791 38,025 22,536 18,991 14.81%
Tax -11,443 -9,590 -12,585 -7,696 -6,855 -4,665 -930 51.91%
NP 32,076 30,381 29,160 38,095 31,170 17,871 18,061 10.04%
-
NP to SH 32,049 30,298 29,122 33,220 28,459 17,044 17,938 10.15%
-
Tax Rate 26.29% 23.99% 30.15% 16.81% 18.03% 20.70% 4.90% -
Total Cost 450,066 377,853 365,781 313,031 275,212 260,142 233,107 11.58%
-
Net Worth 249,520 225,030 208,104 190,085 169,543 150,030 141,053 9.96%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 9,721 14,060 15,001 13,588 14,617 7,308 7,124 5.31%
Div Payout % 30.33% 46.41% 51.51% 40.91% 51.36% 42.88% 39.71% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 249,520 225,030 208,104 190,085 169,543 150,030 141,053 9.96%
NOSH 117,146 93,762 93,740 93,638 93,670 75,015 75,028 7.70%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.65% 7.44% 7.38% 10.85% 10.17% 6.43% 7.19% -
ROE 12.84% 13.46% 13.99% 17.48% 16.79% 11.36% 12.72% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 411.57 435.39 421.31 374.98 327.08 370.61 334.76 3.50%
EPS 27.36 32.31 31.07 35.48 30.38 22.72 23.91 2.27%
DPS 8.30 15.00 16.00 14.50 15.61 9.75 9.50 -2.22%
NAPS 2.13 2.40 2.22 2.03 1.81 2.00 1.88 2.10%
Adjusted Per Share Value based on latest NOSH - 93,638
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 66.96 56.69 54.85 48.76 42.55 38.61 34.88 11.47%
EPS 4.45 4.21 4.04 4.61 3.95 2.37 2.49 10.15%
DPS 1.35 1.95 2.08 1.89 2.03 1.01 0.99 5.30%
NAPS 0.3465 0.3125 0.289 0.264 0.2355 0.2084 0.1959 9.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.86 4.80 3.28 2.60 2.53 1.77 1.69 -
P/RPS 0.94 1.10 0.78 0.69 0.77 0.48 0.50 11.08%
P/EPS 14.11 14.85 10.56 7.33 8.33 7.79 7.07 12.20%
EY 7.09 6.73 9.47 13.64 12.01 12.84 14.15 -10.87%
DY 2.15 3.13 4.88 5.58 6.17 5.51 5.62 -14.79%
P/NAPS 1.81 2.00 1.48 1.28 1.40 0.89 0.90 12.34%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 20/11/13 21/11/12 15/11/11 23/11/10 18/11/09 19/11/08 -
Price 3.70 4.79 3.56 2.84 2.52 1.84 1.69 -
P/RPS 0.90 1.10 0.84 0.76 0.77 0.50 0.50 10.28%
P/EPS 13.52 14.82 11.46 8.01 8.29 8.10 7.07 11.40%
EY 7.39 6.75 8.73 12.49 12.06 12.35 14.15 -10.25%
DY 2.24 3.13 4.49 5.11 6.19 5.30 5.62 -14.20%
P/NAPS 1.74 2.00 1.60 1.40 1.39 0.92 0.90 11.60%

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