[AHEALTH] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -21.17%
YoY- -24.4%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 239,360 224,288 224,657 225,908 232,336 190,184 195,384 14.50%
PBT 17,600 18,215 18,500 19,726 25,008 19,672 21,126 -11.47%
Tax -3,624 -4,833 -4,629 -4,742 -6,000 -3,887 -4,240 -9.94%
NP 13,976 13,382 13,870 14,984 19,008 15,785 16,886 -11.85%
-
NP to SH 13,976 13,382 13,870 14,984 19,008 15,785 16,886 -11.85%
-
Tax Rate 20.59% 26.53% 25.02% 24.04% 23.99% 19.76% 20.07% -
Total Cost 225,384 210,906 210,786 210,924 213,328 174,399 178,497 16.83%
-
Net Worth 125,963 111,884 108,647 107,705 107,630 102,561 99,134 17.33%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,432 4,526 6,773 - 3,373 4,495 -
Div Payout % - 25.65% 32.64% 45.21% - 21.37% 26.62% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 125,963 111,884 108,647 107,705 107,630 102,561 99,134 17.33%
NOSH 74,978 68,641 67,904 67,739 67,692 67,474 67,438 7.32%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.84% 5.97% 6.17% 6.63% 8.18% 8.30% 8.64% -
ROE 11.10% 11.96% 12.77% 13.91% 17.66% 15.39% 17.03% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 319.24 326.76 330.84 333.49 343.22 281.86 289.72 6.68%
EPS 18.64 19.49 20.43 22.12 28.08 23.39 25.04 -17.87%
DPS 0.00 5.00 6.67 10.00 0.00 5.00 6.67 -
NAPS 1.68 1.63 1.60 1.59 1.59 1.52 1.47 9.31%
Adjusted Per Share Value based on latest NOSH - 67,821
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 33.26 31.17 31.22 31.39 32.28 26.43 27.15 14.50%
EPS 1.94 1.86 1.93 2.08 2.64 2.19 2.35 -12.00%
DPS 0.00 0.48 0.63 0.94 0.00 0.47 0.62 -
NAPS 0.175 0.1555 0.151 0.1497 0.1496 0.1425 0.1378 17.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.75 1.76 1.70 1.72 1.76 1.72 1.78 -
P/RPS 0.55 0.54 0.51 0.52 0.51 0.61 0.61 -6.67%
P/EPS 9.39 9.03 8.32 7.78 6.27 7.35 7.11 20.39%
EY 10.65 11.08 12.02 12.86 15.95 13.60 14.07 -16.95%
DY 0.00 2.84 3.92 5.81 0.00 2.91 3.75 -
P/NAPS 1.04 1.08 1.06 1.08 1.11 1.13 1.21 -9.60%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 15/11/06 23/08/06 24/05/06 22/02/06 16/11/05 -
Price 1.75 1.72 1.76 1.75 1.69 1.71 1.78 -
P/RPS 0.55 0.53 0.53 0.52 0.49 0.61 0.61 -6.67%
P/EPS 9.39 8.82 8.62 7.91 6.02 7.31 7.11 20.39%
EY 10.65 11.33 11.61 12.64 16.62 13.68 14.07 -16.95%
DY 0.00 2.91 3.79 5.71 0.00 2.92 3.75 -
P/NAPS 1.04 1.06 1.10 1.10 1.06 1.13 1.21 -9.60%

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