[AHEALTH] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 56.06%
YoY- 75.93%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 232,336 190,184 195,384 203,072 211,492 188,823 192,860 13.23%
PBT 25,008 19,672 21,126 24,520 17,224 13,785 15,192 39.45%
Tax -6,000 -3,887 -4,240 -4,700 -4,524 -3,957 -4,656 18.43%
NP 19,008 15,785 16,886 19,820 12,700 9,828 10,536 48.25%
-
NP to SH 19,008 15,785 16,886 19,820 12,700 9,828 10,536 48.25%
-
Tax Rate 23.99% 19.76% 20.07% 19.17% 26.27% 28.71% 30.65% -
Total Cost 213,328 174,399 178,497 183,252 198,792 178,995 182,324 11.04%
-
Net Worth 107,630 102,561 99,134 99,032 94,173 90,627 88,989 13.53%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,373 4,495 6,736 - 3,188 4,237 -
Div Payout % - 21.37% 26.62% 33.99% - 32.45% 40.22% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 107,630 102,561 99,134 99,032 94,173 90,627 88,989 13.53%
NOSH 67,692 67,474 67,438 67,369 67,266 67,131 66,909 0.77%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.18% 8.30% 8.64% 9.76% 6.00% 5.20% 5.46% -
ROE 17.66% 15.39% 17.03% 20.01% 13.49% 10.84% 11.84% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 343.22 281.86 289.72 301.43 314.41 281.27 288.24 12.35%
EPS 28.08 23.39 25.04 29.42 18.88 14.64 15.75 47.08%
DPS 0.00 5.00 6.67 10.00 0.00 4.75 6.33 -
NAPS 1.59 1.52 1.47 1.47 1.40 1.35 1.33 12.65%
Adjusted Per Share Value based on latest NOSH - 67,360
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 32.28 26.42 27.15 28.21 29.38 26.23 26.79 13.24%
EPS 2.64 2.19 2.35 2.75 1.76 1.37 1.46 48.47%
DPS 0.00 0.47 0.62 0.94 0.00 0.44 0.59 -
NAPS 0.1495 0.1425 0.1377 0.1376 0.1308 0.1259 0.1236 13.53%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.76 1.72 1.78 1.87 1.99 1.96 2.00 -
P/RPS 0.51 0.61 0.61 0.62 0.63 0.70 0.69 -18.26%
P/EPS 6.27 7.35 7.11 6.36 10.54 13.39 12.70 -37.56%
EY 15.95 13.60 14.07 15.73 9.49 7.47 7.87 60.21%
DY 0.00 2.91 3.75 5.35 0.00 2.42 3.17 -
P/NAPS 1.11 1.13 1.21 1.27 1.42 1.45 1.50 -18.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 16/11/05 24/08/05 24/05/05 23/02/05 17/11/04 -
Price 1.69 1.71 1.78 1.82 1.88 1.91 1.98 -
P/RPS 0.49 0.61 0.61 0.60 0.60 0.68 0.69 -20.41%
P/EPS 6.02 7.31 7.11 6.19 9.96 13.05 12.57 -38.81%
EY 16.62 13.68 14.07 16.16 10.04 7.66 7.95 63.57%
DY 0.00 2.92 3.75 5.49 0.00 2.49 3.20 -
P/NAPS 1.06 1.13 1.21 1.24 1.34 1.41 1.49 -20.32%

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