[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.33%
YoY- -10.41%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 280,396 281,112 259,239 258,436 252,804 255,420 235,937 12.20%
PBT 23,044 23,724 19,019 19,090 18,476 20,036 19,405 12.15%
Tax -5,370 -6,624 -3,911 -4,069 -4,098 -4,208 -172 893.59%
NP 17,674 17,100 15,108 15,021 14,378 15,828 19,233 -5.48%
-
NP to SH 16,890 16,916 14,776 14,857 14,378 15,828 19,233 -8.30%
-
Tax Rate 23.30% 27.92% 20.56% 21.31% 22.18% 21.00% 0.89% -
Total Cost 262,722 264,012 244,131 243,414 238,426 239,592 216,704 13.71%
-
Net Worth 148,499 146,965 142,437 140,974 139,432 137,146 135,710 6.19%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,874 - 7,121 4,999 7,496 - 6,373 15.15%
Div Payout % 46.63% - 48.20% 33.65% 52.14% - 33.14% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 148,499 146,965 142,437 140,974 139,432 137,146 135,710 6.19%
NOSH 74,999 74,982 74,967 74,986 74,963 74,943 74,977 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.30% 6.08% 5.83% 5.81% 5.69% 6.20% 8.15% -
ROE 11.37% 11.51% 10.37% 10.54% 10.31% 11.54% 14.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 373.86 374.90 345.80 344.64 337.24 340.82 314.68 12.18%
EPS 22.52 22.56 19.71 19.81 19.18 21.12 25.65 -8.31%
DPS 10.50 0.00 9.50 6.67 10.00 0.00 8.50 15.14%
NAPS 1.98 1.96 1.90 1.88 1.86 1.83 1.81 6.17%
Adjusted Per Share Value based on latest NOSH - 75,028
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 38.96 39.06 36.02 35.91 35.13 35.49 32.78 12.21%
EPS 2.35 2.35 2.05 2.06 2.00 2.20 2.67 -8.16%
DPS 1.09 0.00 0.99 0.69 1.04 0.00 0.89 14.48%
NAPS 0.2064 0.2042 0.1979 0.1959 0.1937 0.1906 0.1886 6.20%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.40 1.24 1.30 1.69 1.70 1.61 1.76 -
P/RPS 0.37 0.33 0.38 0.49 0.50 0.47 0.56 -24.15%
P/EPS 6.22 5.50 6.60 8.53 8.86 7.62 6.86 -6.32%
EY 16.09 18.19 15.16 11.72 11.28 13.12 14.57 6.84%
DY 7.50 0.00 7.31 3.94 5.88 0.00 4.83 34.12%
P/NAPS 0.71 0.63 0.68 0.90 0.91 0.88 0.97 -18.79%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 27/02/09 19/11/08 20/08/08 21/05/08 27/02/08 -
Price 1.60 1.38 1.19 1.69 1.70 1.73 1.68 -
P/RPS 0.43 0.37 0.34 0.49 0.50 0.51 0.53 -13.02%
P/EPS 7.10 6.12 6.04 8.53 8.86 8.19 6.55 5.52%
EY 14.08 16.35 16.56 11.72 11.28 12.21 15.27 -5.26%
DY 6.56 0.00 7.98 3.94 5.88 0.00 5.06 18.91%
P/NAPS 0.81 0.70 0.63 0.90 0.91 0.95 0.93 -8.80%

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