[AHEALTH] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 15.97%
YoY- 43.72%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 258,436 252,804 255,420 235,937 238,128 241,708 239,360 5.23%
PBT 19,090 18,476 20,036 19,405 19,642 20,956 17,600 5.55%
Tax -4,069 -4,098 -4,208 -172 -3,058 -3,922 -3,624 8.00%
NP 15,021 14,378 15,828 19,233 16,584 17,034 13,976 4.91%
-
NP to SH 14,857 14,378 15,828 19,233 16,584 17,034 13,976 4.14%
-
Tax Rate 21.31% 22.18% 21.00% 0.89% 15.57% 18.72% 20.59% -
Total Cost 243,414 238,426 239,592 216,704 221,544 224,674 225,384 5.24%
-
Net Worth 140,974 139,432 137,146 135,710 128,953 128,204 125,963 7.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,999 7,496 - 6,373 - 5,997 - -
Div Payout % 33.65% 52.14% - 33.14% - 35.21% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 140,974 139,432 137,146 135,710 128,953 128,204 125,963 7.77%
NOSH 74,986 74,963 74,943 74,977 74,972 74,973 74,978 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.81% 5.69% 6.20% 8.15% 6.96% 7.05% 5.84% -
ROE 10.54% 10.31% 11.54% 14.17% 12.86% 13.29% 11.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 344.64 337.24 340.82 314.68 317.62 322.39 319.24 5.22%
EPS 19.81 19.18 21.12 25.65 22.12 22.72 18.64 4.13%
DPS 6.67 10.00 0.00 8.50 0.00 8.00 0.00 -
NAPS 1.88 1.86 1.83 1.81 1.72 1.71 1.68 7.76%
Adjusted Per Share Value based on latest NOSH - 74,991
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.91 35.13 35.49 32.78 33.09 33.59 33.26 5.22%
EPS 2.06 2.00 2.20 2.67 2.30 2.37 1.94 4.07%
DPS 0.69 1.04 0.00 0.89 0.00 0.83 0.00 -
NAPS 0.1959 0.1937 0.1906 0.1886 0.1792 0.1781 0.175 7.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.69 1.70 1.61 1.76 1.73 1.68 1.75 -
P/RPS 0.49 0.50 0.47 0.56 0.54 0.52 0.55 -7.39%
P/EPS 8.53 8.86 7.62 6.86 7.82 7.39 9.39 -6.18%
EY 11.72 11.28 13.12 14.57 12.79 13.52 10.65 6.57%
DY 3.94 5.88 0.00 4.83 0.00 4.76 0.00 -
P/NAPS 0.90 0.91 0.88 0.97 1.01 0.98 1.04 -9.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 20/08/08 21/05/08 27/02/08 21/11/07 22/08/07 23/05/07 -
Price 1.69 1.70 1.73 1.68 1.72 1.73 1.75 -
P/RPS 0.49 0.50 0.51 0.53 0.54 0.54 0.55 -7.39%
P/EPS 8.53 8.86 8.19 6.55 7.78 7.61 9.39 -6.18%
EY 11.72 11.28 12.21 15.27 12.86 13.13 10.65 6.57%
DY 3.94 5.88 0.00 5.06 0.00 4.62 0.00 -
P/NAPS 0.90 0.91 0.95 0.93 1.00 1.01 1.04 -9.16%

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