[AHEALTH] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 38.85%
YoY- -17.86%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 120,854 59,840 224,288 168,493 112,954 58,084 190,184 -26.14%
PBT 10,478 4,400 18,215 13,875 9,863 6,252 19,672 -34.36%
Tax -1,961 -906 -4,833 -3,472 -2,371 -1,500 -3,887 -36.70%
NP 8,517 3,494 13,382 10,403 7,492 4,752 15,785 -33.79%
-
NP to SH 8,517 3,494 13,382 10,403 7,492 4,752 15,785 -33.79%
-
Tax Rate 18.72% 20.59% 26.53% 25.02% 24.04% 23.99% 19.76% -
Total Cost 112,337 56,346 210,906 158,090 105,462 53,332 174,399 -25.47%
-
Net Worth 128,204 125,963 111,884 108,647 107,705 107,630 102,561 16.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,998 - 3,432 3,395 3,386 - 3,373 -7.57%
Div Payout % 35.21% - 25.65% 32.64% 45.21% - 21.37% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 128,204 125,963 111,884 108,647 107,705 107,630 102,561 16.08%
NOSH 74,973 74,978 68,641 67,904 67,739 67,692 67,474 7.29%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.05% 5.84% 5.97% 6.17% 6.63% 8.18% 8.30% -
ROE 6.64% 2.77% 11.96% 9.58% 6.96% 4.42% 15.39% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 161.20 79.81 326.76 248.13 166.75 85.81 281.86 -31.17%
EPS 11.36 4.66 19.49 15.32 11.06 7.02 23.39 -38.29%
DPS 4.00 0.00 5.00 5.00 5.00 0.00 5.00 -13.85%
NAPS 1.71 1.68 1.63 1.60 1.59 1.59 1.52 8.19%
Adjusted Per Share Value based on latest NOSH - 67,878
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.78 8.31 31.14 23.39 15.68 8.06 26.41 -26.15%
EPS 1.18 0.49 1.86 1.44 1.04 0.66 2.19 -33.85%
DPS 0.42 0.00 0.48 0.47 0.47 0.00 0.47 -7.24%
NAPS 0.178 0.1749 0.1553 0.1509 0.1495 0.1494 0.1424 16.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.68 1.75 1.76 1.70 1.72 1.76 1.72 -
P/RPS 1.04 2.19 0.54 0.69 1.03 2.05 0.61 42.85%
P/EPS 14.79 37.55 9.03 11.10 15.55 25.07 7.35 59.59%
EY 6.76 2.66 11.08 9.01 6.43 3.99 13.60 -37.33%
DY 2.38 0.00 2.84 2.94 2.91 0.00 2.91 -12.57%
P/NAPS 0.98 1.04 1.08 1.06 1.08 1.11 1.13 -9.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 28/02/07 15/11/06 23/08/06 24/05/06 22/02/06 -
Price 1.73 1.75 1.72 1.76 1.75 1.69 1.71 -
P/RPS 1.07 2.19 0.53 0.71 1.05 1.97 0.61 45.59%
P/EPS 15.23 37.55 8.82 11.49 15.82 24.07 7.31 63.34%
EY 6.57 2.66 11.33 8.70 6.32 4.15 13.68 -38.75%
DY 2.31 0.00 2.91 2.84 2.86 0.00 2.92 -14.49%
P/NAPS 1.01 1.04 1.06 1.10 1.10 1.06 1.13 -7.23%

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