[AHEALTH] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.84%
YoY- -23.6%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 377,306 329,006 289,975 265,662 239,952 226,136 195,395 11.58%
PBT 36,504 47,847 33,010 19,941 20,014 16,363 21,618 9.11%
Tax -10,886 -7,310 -5,817 -4,515 -318 -4,238 -4,255 16.93%
NP 25,618 40,537 27,193 15,426 19,696 12,125 17,363 6.69%
-
NP to SH 25,450 35,112 24,619 15,048 19,696 12,125 17,363 6.57%
-
Tax Rate 29.82% 15.28% 17.62% 22.64% 1.59% 25.90% 19.68% -
Total Cost 351,688 288,469 262,782 250,236 220,256 214,011 178,032 12.00%
-
Net Worth 205,353 190,200 149,977 146,965 137,146 125,963 107,630 11.35%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 14,530 12,183 14,806 7,120 6,373 3,391 3,368 27.56%
Div Payout % 57.09% 34.70% 60.14% 47.32% 32.36% 27.97% 19.40% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 205,353 190,200 149,977 146,965 137,146 125,963 107,630 11.35%
NOSH 93,768 93,694 74,988 74,982 74,943 74,978 67,692 5.57%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.79% 12.32% 9.38% 5.81% 8.21% 5.36% 8.89% -
ROE 12.39% 18.46% 16.42% 10.24% 14.36% 9.63% 16.13% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 402.38 351.15 386.69 354.30 320.18 301.60 288.65 5.68%
EPS 27.14 37.47 32.83 20.07 26.28 16.17 25.65 0.94%
DPS 15.50 13.00 19.75 9.50 8.50 4.52 5.00 20.73%
NAPS 2.19 2.03 2.00 1.96 1.83 1.68 1.59 5.47%
Adjusted Per Share Value based on latest NOSH - 74,982
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 52.40 45.69 40.27 36.89 33.32 31.40 27.14 11.57%
EPS 3.53 4.88 3.42 2.09 2.74 1.68 2.41 6.56%
DPS 2.02 1.69 2.06 0.99 0.89 0.47 0.47 27.48%
NAPS 0.2852 0.2641 0.2083 0.2041 0.1905 0.1749 0.1495 11.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.94 2.90 2.81 1.24 1.61 1.75 1.76 -
P/RPS 0.73 0.83 0.73 0.35 0.50 0.58 0.61 3.03%
P/EPS 10.83 7.74 8.56 6.18 6.13 10.82 6.86 7.89%
EY 9.23 12.92 11.68 16.18 16.32 9.24 14.57 -7.31%
DY 5.27 4.48 7.03 7.66 5.28 2.58 2.84 10.84%
P/NAPS 1.34 1.43 1.41 0.63 0.88 1.04 1.11 3.18%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 19/05/11 19/05/10 20/05/09 21/05/08 23/05/07 24/05/06 -
Price 2.78 3.00 3.20 1.38 1.73 1.75 1.69 -
P/RPS 0.69 0.85 0.83 0.39 0.54 0.58 0.59 2.64%
P/EPS 10.24 8.01 9.75 6.88 6.58 10.82 6.59 7.61%
EY 9.76 12.49 10.26 14.54 15.19 9.24 15.18 -7.09%
DY 5.58 4.33 6.17 6.88 4.91 2.58 2.96 11.13%
P/NAPS 1.27 1.48 1.60 0.70 0.95 1.04 1.06 3.05%

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