[AHEALTH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.13%
YoY- 4.04%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 571,371 515,916 482,142 408,234 394,941 351,126 306,382 10.93%
PBT 53,380 41,348 43,519 39,971 41,745 45,791 38,025 5.81%
Tax -11,331 -11,367 -11,443 -9,590 -12,585 -7,696 -6,855 8.72%
NP 42,049 29,981 32,076 30,381 29,160 38,095 31,170 5.11%
-
NP to SH 42,004 29,952 32,049 30,298 29,122 33,220 28,459 6.69%
-
Tax Rate 21.23% 27.49% 26.29% 23.99% 30.15% 16.81% 18.03% -
Total Cost 529,322 485,935 450,066 377,853 365,781 313,031 275,212 11.50%
-
Net Worth 301,065 274,121 249,520 225,030 208,104 190,085 169,543 10.03%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,471 12,886 9,721 14,060 15,001 13,588 14,617 -1.35%
Div Payout % 32.07% 43.02% 30.33% 46.41% 51.51% 40.91% 51.36% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 301,065 274,121 249,520 225,030 208,104 190,085 169,543 10.03%
NOSH 117,146 117,146 117,146 93,762 93,740 93,638 93,670 3.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.36% 5.81% 6.65% 7.44% 7.38% 10.85% 10.17% -
ROE 13.95% 10.93% 12.84% 13.46% 13.99% 17.48% 16.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 487.74 440.40 411.57 435.39 421.31 374.98 327.08 6.87%
EPS 35.86 25.57 27.36 32.31 31.07 35.48 30.38 2.79%
DPS 11.50 11.00 8.30 15.00 16.00 14.50 15.61 -4.96%
NAPS 2.57 2.34 2.13 2.40 2.22 2.03 1.81 6.01%
Adjusted Per Share Value based on latest NOSH - 93,762
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.35 71.65 66.96 56.69 54.85 48.76 42.55 10.93%
EPS 5.83 4.16 4.45 4.21 4.04 4.61 3.95 6.69%
DPS 1.87 1.79 1.35 1.95 2.08 1.89 2.03 -1.35%
NAPS 0.4181 0.3807 0.3465 0.3125 0.289 0.264 0.2355 10.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.54 3.95 3.86 4.80 3.28 2.60 2.53 -
P/RPS 0.93 0.90 0.94 1.10 0.78 0.69 0.77 3.19%
P/EPS 12.66 15.45 14.11 14.85 10.56 7.33 8.33 7.21%
EY 7.90 6.47 7.09 6.73 9.47 13.64 12.01 -6.73%
DY 2.53 2.78 2.15 3.13 4.88 5.58 6.17 -13.79%
P/NAPS 1.77 1.69 1.81 2.00 1.48 1.28 1.40 3.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 26/11/15 18/11/14 20/11/13 21/11/12 15/11/11 23/11/10 -
Price 4.60 3.70 3.70 4.79 3.56 2.84 2.52 -
P/RPS 0.94 0.84 0.90 1.10 0.84 0.76 0.77 3.37%
P/EPS 12.83 14.47 13.52 14.82 11.46 8.01 8.29 7.54%
EY 7.79 6.91 7.39 6.75 8.73 12.49 12.06 -7.01%
DY 2.50 2.97 2.24 3.13 4.49 5.11 6.19 -14.01%
P/NAPS 1.79 1.58 1.74 2.00 1.60 1.40 1.39 4.30%

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