[AHEALTH] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.88%
YoY- 13.68%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 255,420 235,937 238,128 241,708 239,360 224,288 224,657 8.92%
PBT 20,036 19,405 19,642 20,956 17,600 18,215 18,500 5.45%
Tax -4,208 -172 -3,058 -3,922 -3,624 -4,833 -4,629 -6.15%
NP 15,828 19,233 16,584 17,034 13,976 13,382 13,870 9.19%
-
NP to SH 15,828 19,233 16,584 17,034 13,976 13,382 13,870 9.19%
-
Tax Rate 21.00% 0.89% 15.57% 18.72% 20.59% 26.53% 25.02% -
Total Cost 239,592 216,704 221,544 224,674 225,384 210,906 210,786 8.90%
-
Net Worth 137,146 135,710 128,953 128,204 125,963 111,884 108,647 16.78%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 6,373 - 5,997 - 3,432 4,526 -
Div Payout % - 33.14% - 35.21% - 25.65% 32.64% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 137,146 135,710 128,953 128,204 125,963 111,884 108,647 16.78%
NOSH 74,943 74,977 74,972 74,973 74,978 68,641 67,904 6.79%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.20% 8.15% 6.96% 7.05% 5.84% 5.97% 6.17% -
ROE 11.54% 14.17% 12.86% 13.29% 11.10% 11.96% 12.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 340.82 314.68 317.62 322.39 319.24 326.76 330.84 1.99%
EPS 21.12 25.65 22.12 22.72 18.64 19.49 20.43 2.23%
DPS 0.00 8.50 0.00 8.00 0.00 5.00 6.67 -
NAPS 1.83 1.81 1.72 1.71 1.68 1.63 1.60 9.35%
Adjusted Per Share Value based on latest NOSH - 74,970
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.46 32.76 33.06 33.56 33.23 31.14 31.19 8.92%
EPS 2.20 2.67 2.30 2.37 1.94 1.86 1.93 9.11%
DPS 0.00 0.88 0.00 0.83 0.00 0.48 0.63 -
NAPS 0.1904 0.1884 0.179 0.178 0.1749 0.1553 0.1509 16.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.61 1.76 1.73 1.68 1.75 1.76 1.70 -
P/RPS 0.47 0.56 0.54 0.52 0.55 0.54 0.51 -5.29%
P/EPS 7.62 6.86 7.82 7.39 9.39 9.03 8.32 -5.68%
EY 13.12 14.57 12.79 13.52 10.65 11.08 12.02 6.00%
DY 0.00 4.83 0.00 4.76 0.00 2.84 3.92 -
P/NAPS 0.88 0.97 1.01 0.98 1.04 1.08 1.06 -11.65%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 27/02/08 21/11/07 22/08/07 23/05/07 28/02/07 15/11/06 -
Price 1.73 1.68 1.72 1.73 1.75 1.72 1.76 -
P/RPS 0.51 0.53 0.54 0.54 0.55 0.53 0.53 -2.52%
P/EPS 8.19 6.55 7.78 7.61 9.39 8.82 8.62 -3.35%
EY 12.21 15.27 12.86 13.13 10.65 11.33 11.61 3.41%
DY 0.00 5.06 0.00 4.62 0.00 2.91 3.79 -
P/NAPS 0.95 0.93 1.00 1.01 1.04 1.06 1.10 -9.30%

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