[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 24.63%
YoY- 60.61%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 168,493 112,954 58,084 190,184 146,538 101,536 52,873 116.40%
PBT 13,875 9,863 6,252 19,672 15,845 12,260 4,306 118.00%
Tax -3,472 -2,371 -1,500 -3,887 -3,180 -2,350 -1,131 111.08%
NP 10,403 7,492 4,752 15,785 12,665 9,910 3,175 120.44%
-
NP to SH 10,403 7,492 4,752 15,785 12,665 9,910 3,175 120.44%
-
Tax Rate 25.02% 24.04% 23.99% 19.76% 20.07% 19.17% 26.27% -
Total Cost 158,090 105,462 53,332 174,399 133,873 91,626 49,698 116.14%
-
Net Worth 108,647 107,705 107,630 102,561 99,134 99,032 94,173 9.99%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,395 3,386 - 3,373 3,371 3,368 - -
Div Payout % 32.64% 45.21% - 21.37% 26.62% 33.99% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 108,647 107,705 107,630 102,561 99,134 99,032 94,173 9.99%
NOSH 67,904 67,739 67,692 67,474 67,438 67,369 67,266 0.63%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.17% 6.63% 8.18% 8.30% 8.64% 9.76% 6.00% -
ROE 9.58% 6.96% 4.42% 15.39% 12.78% 10.01% 3.37% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 248.13 166.75 85.81 281.86 217.29 150.72 78.60 115.04%
EPS 15.32 11.06 7.02 23.39 18.78 14.71 4.72 119.06%
DPS 5.00 5.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.60 1.59 1.59 1.52 1.47 1.47 1.40 9.30%
Adjusted Per Share Value based on latest NOSH - 67,454
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.41 15.70 8.07 26.43 20.36 14.11 7.35 116.32%
EPS 1.45 1.04 0.66 2.19 1.76 1.38 0.44 121.29%
DPS 0.47 0.47 0.00 0.47 0.47 0.47 0.00 -
NAPS 0.151 0.1497 0.1496 0.1425 0.1378 0.1376 0.1309 9.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.70 1.72 1.76 1.72 1.78 1.87 1.99 -
P/RPS 0.69 1.03 2.05 0.61 0.82 1.24 2.53 -57.91%
P/EPS 11.10 15.55 25.07 7.35 9.48 12.71 42.16 -58.88%
EY 9.01 6.43 3.99 13.60 10.55 7.87 2.37 143.38%
DY 2.94 2.91 0.00 2.91 2.81 2.67 0.00 -
P/NAPS 1.06 1.08 1.11 1.13 1.21 1.27 1.42 -17.69%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 23/08/06 24/05/06 22/02/06 16/11/05 24/08/05 24/05/05 -
Price 1.76 1.75 1.69 1.71 1.78 1.82 1.88 -
P/RPS 0.71 1.05 1.97 0.61 0.82 1.21 2.39 -55.44%
P/EPS 11.49 15.82 24.07 7.31 9.48 12.37 39.83 -56.30%
EY 8.70 6.32 4.15 13.68 10.55 8.08 2.51 128.85%
DY 2.84 2.86 0.00 2.92 2.81 2.75 0.00 -
P/NAPS 1.10 1.10 1.06 1.13 1.21 1.24 1.34 -12.31%

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