[AHEALTH] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 195,384 203,072 211,492 188,823 192,860 193,510 203,316 -2.61%
PBT 21,126 24,520 17,224 13,785 15,192 16,068 18,592 8.88%
Tax -4,240 -4,700 -4,524 -3,957 -4,656 -4,802 -4,944 -9.72%
NP 16,886 19,820 12,700 9,828 10,536 11,266 13,648 15.23%
-
NP to SH 16,886 19,820 12,700 9,828 10,536 11,266 13,648 15.23%
-
Tax Rate 20.07% 19.17% 26.27% 28.71% 30.65% 29.89% 26.59% -
Total Cost 178,497 183,252 198,792 178,995 182,324 182,244 189,668 -3.96%
-
Net Worth 99,134 99,032 94,173 90,627 88,989 86,661 86,790 9.26%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,495 6,736 - 3,188 4,237 6,666 - -
Div Payout % 26.62% 33.99% - 32.45% 40.22% 59.17% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 99,134 99,032 94,173 90,627 88,989 86,661 86,790 9.26%
NOSH 67,438 67,369 67,266 67,131 66,909 66,662 66,252 1.18%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.64% 9.76% 6.00% 5.20% 5.46% 5.82% 6.71% -
ROE 17.03% 20.01% 13.49% 10.84% 11.84% 13.00% 15.73% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 289.72 301.43 314.41 281.27 288.24 290.28 306.88 -3.76%
EPS 25.04 29.42 18.88 14.64 15.75 16.90 20.60 13.88%
DPS 6.67 10.00 0.00 4.75 6.33 10.00 0.00 -
NAPS 1.47 1.47 1.40 1.35 1.33 1.30 1.31 7.97%
Adjusted Per Share Value based on latest NOSH - 67,108
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.15 28.22 29.39 26.24 26.80 26.89 28.25 -2.61%
EPS 2.35 2.75 1.76 1.37 1.46 1.57 1.90 15.20%
DPS 0.62 0.94 0.00 0.44 0.59 0.93 0.00 -
NAPS 0.1378 0.1376 0.1309 0.1259 0.1237 0.1204 0.1206 9.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.78 1.87 1.99 1.96 2.00 2.10 2.14 -
P/RPS 0.61 0.62 0.63 0.70 0.69 0.72 0.70 -8.75%
P/EPS 7.11 6.36 10.54 13.39 12.70 12.43 10.39 -22.32%
EY 14.07 15.73 9.49 7.47 7.87 8.05 9.63 28.72%
DY 3.75 5.35 0.00 2.42 3.17 4.76 0.00 -
P/NAPS 1.21 1.27 1.42 1.45 1.50 1.62 1.63 -18.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 24/08/05 24/05/05 23/02/05 17/11/04 18/08/04 19/05/04 -
Price 1.78 1.82 1.88 1.91 1.98 1.98 2.00 -
P/RPS 0.61 0.60 0.60 0.68 0.69 0.68 0.65 -4.14%
P/EPS 7.11 6.19 9.96 13.05 12.57 11.72 9.71 -18.74%
EY 14.07 16.16 10.04 7.66 7.95 8.54 10.30 23.08%
DY 3.75 5.49 0.00 2.49 3.20 5.05 0.00 -
P/NAPS 1.21 1.24 1.34 1.41 1.49 1.52 1.53 -14.46%

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