[AHEALTH] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.18%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 400,837 377,306 329,006 289,975 265,662 239,952 226,136 10.00%
PBT 42,223 36,504 47,847 33,010 19,941 20,014 16,363 17.09%
Tax -10,356 -10,886 -7,310 -5,817 -4,515 -318 -4,238 16.04%
NP 31,867 25,618 40,537 27,193 15,426 19,696 12,125 17.45%
-
NP to SH 31,809 25,450 35,112 24,619 15,048 19,696 12,125 17.42%
-
Tax Rate 24.53% 29.82% 15.28% 17.62% 22.64% 1.59% 25.90% -
Total Cost 368,970 351,688 288,469 262,782 250,236 220,256 214,011 9.49%
-
Net Worth 225,949 205,353 190,200 149,977 146,965 137,146 125,963 10.21%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 15,937 14,530 12,183 14,806 7,120 6,373 3,391 29.39%
Div Payout % 50.10% 57.09% 34.70% 60.14% 47.32% 32.36% 27.97% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 225,949 205,353 190,200 149,977 146,965 137,146 125,963 10.21%
NOSH 93,755 93,768 93,694 74,988 74,982 74,943 74,978 3.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.95% 6.79% 12.32% 9.38% 5.81% 8.21% 5.36% -
ROE 14.08% 12.39% 18.46% 16.42% 10.24% 14.36% 9.63% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 427.54 402.38 351.15 386.69 354.30 320.18 301.60 5.98%
EPS 33.93 27.14 37.47 32.83 20.07 26.28 16.17 13.13%
DPS 17.00 15.50 13.00 19.75 9.50 8.50 4.52 24.68%
NAPS 2.41 2.19 2.03 2.00 1.96 1.83 1.68 6.19%
Adjusted Per Share Value based on latest NOSH - 74,988
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 55.67 52.40 45.69 40.27 36.89 33.32 31.40 10.00%
EPS 4.42 3.53 4.88 3.42 2.09 2.74 1.68 17.47%
DPS 2.21 2.02 1.69 2.06 0.99 0.89 0.47 29.40%
NAPS 0.3138 0.2852 0.2641 0.2083 0.2041 0.1905 0.1749 10.22%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.27 2.94 2.90 2.81 1.24 1.61 1.75 -
P/RPS 1.00 0.73 0.83 0.73 0.35 0.50 0.58 9.49%
P/EPS 12.59 10.83 7.74 8.56 6.18 6.13 10.82 2.55%
EY 7.95 9.23 12.92 11.68 16.18 16.32 9.24 -2.47%
DY 3.98 5.27 4.48 7.03 7.66 5.28 2.58 7.48%
P/NAPS 1.77 1.34 1.43 1.41 0.63 0.88 1.04 9.25%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 19/05/11 19/05/10 20/05/09 21/05/08 23/05/07 -
Price 4.37 2.78 3.00 3.20 1.38 1.73 1.75 -
P/RPS 1.02 0.69 0.85 0.83 0.39 0.54 0.58 9.85%
P/EPS 12.88 10.24 8.01 9.75 6.88 6.58 10.82 2.94%
EY 7.76 9.76 12.49 10.26 14.54 15.19 9.24 -2.86%
DY 3.89 5.58 4.33 6.17 6.88 4.91 2.58 7.07%
P/NAPS 1.81 1.27 1.48 1.60 0.70 0.95 1.04 9.66%

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