[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.8%
YoY- 60.28%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 225,908 232,336 190,184 195,384 203,072 211,492 188,823 12.73%
PBT 19,726 25,008 19,672 21,126 24,520 17,224 13,785 27.06%
Tax -4,742 -6,000 -3,887 -4,240 -4,700 -4,524 -3,957 12.86%
NP 14,984 19,008 15,785 16,886 19,820 12,700 9,828 32.56%
-
NP to SH 14,984 19,008 15,785 16,886 19,820 12,700 9,828 32.56%
-
Tax Rate 24.04% 23.99% 19.76% 20.07% 19.17% 26.27% 28.71% -
Total Cost 210,924 213,328 174,399 178,497 183,252 198,792 178,995 11.59%
-
Net Worth 107,705 107,630 102,561 99,134 99,032 94,173 90,627 12.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,773 - 3,373 4,495 6,736 - 3,188 65.49%
Div Payout % 45.21% - 21.37% 26.62% 33.99% - 32.45% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 107,705 107,630 102,561 99,134 99,032 94,173 90,627 12.23%
NOSH 67,739 67,692 67,474 67,438 67,369 67,266 67,131 0.60%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.63% 8.18% 8.30% 8.64% 9.76% 6.00% 5.20% -
ROE 13.91% 17.66% 15.39% 17.03% 20.01% 13.49% 10.84% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 333.49 343.22 281.86 289.72 301.43 314.41 281.27 12.05%
EPS 22.12 28.08 23.39 25.04 29.42 18.88 14.64 31.77%
DPS 10.00 0.00 5.00 6.67 10.00 0.00 4.75 64.48%
NAPS 1.59 1.59 1.52 1.47 1.47 1.40 1.35 11.55%
Adjusted Per Share Value based on latest NOSH - 67,359
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.37 32.26 26.41 27.13 28.20 29.36 26.22 12.73%
EPS 2.08 2.64 2.19 2.34 2.75 1.76 1.36 32.84%
DPS 0.94 0.00 0.47 0.62 0.94 0.00 0.44 66.10%
NAPS 0.1495 0.1494 0.1424 0.1376 0.1375 0.1308 0.1258 12.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.72 1.76 1.72 1.78 1.87 1.99 1.96 -
P/RPS 0.52 0.51 0.61 0.61 0.62 0.63 0.70 -18.02%
P/EPS 7.78 6.27 7.35 7.11 6.36 10.54 13.39 -30.43%
EY 12.86 15.95 13.60 14.07 15.73 9.49 7.47 43.78%
DY 5.81 0.00 2.91 3.75 5.35 0.00 2.42 79.58%
P/NAPS 1.08 1.11 1.13 1.21 1.27 1.42 1.45 -17.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 22/02/06 16/11/05 24/08/05 24/05/05 23/02/05 -
Price 1.75 1.69 1.71 1.78 1.82 1.88 1.91 -
P/RPS 0.52 0.49 0.61 0.61 0.60 0.60 0.68 -16.41%
P/EPS 7.91 6.02 7.31 7.11 6.19 9.96 13.05 -28.44%
EY 12.64 16.62 13.68 14.07 16.16 10.04 7.66 39.76%
DY 5.71 0.00 2.92 3.75 5.49 0.00 2.49 74.16%
P/NAPS 1.10 1.06 1.13 1.21 1.24 1.34 1.41 -15.29%

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