[AHEALTH] QoQ Cumulative 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- 54.63%
YoY- 43.72%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 193,827 126,402 63,855 235,937 178,596 120,854 59,840 118.45%
PBT 14,318 9,238 5,009 19,405 14,732 10,478 4,400 119.12%
Tax -3,052 -2,049 -1,052 -172 -2,294 -1,961 -906 124.22%
NP 11,266 7,189 3,957 19,233 12,438 8,517 3,494 117.79%
-
NP to SH 11,143 7,189 3,957 19,233 12,438 8,517 3,494 116.20%
-
Tax Rate 21.32% 22.18% 21.00% 0.89% 15.57% 18.72% 20.59% -
Total Cost 182,561 119,213 59,898 216,704 166,158 112,337 56,346 118.49%
-
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 3,749 3,748 - 6,373 - 2,998 - -
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 7.90% 5.16% 2.89% 14.17% 9.65% 6.64% 2.77% -
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 258.48 168.62 85.20 314.68 238.21 161.20 79.81 118.43%
EPS 14.86 9.59 5.28 25.65 16.59 11.36 4.66 116.19%
DPS 5.00 5.00 0.00 8.50 0.00 4.00 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 26.91 17.55 8.87 32.76 24.80 16.78 8.31 118.41%
EPS 1.55 1.00 0.55 2.67 1.73 1.18 0.49 115.03%
DPS 0.52 0.52 0.00 0.88 0.00 0.42 0.00 -
NAPS 0.1957 0.1936 0.1904 0.1884 0.179 0.178 0.1749 7.75%
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 0.65 1.01 1.89 0.56 0.73 1.04 2.19 -55.40%
P/EPS 11.37 17.73 30.49 6.86 10.43 14.79 37.55 -54.80%
EY 8.79 5.64 3.28 14.57 9.59 6.76 2.66 121.37%
DY 2.96 2.94 0.00 4.83 0.00 2.38 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 0.65 1.01 2.03 0.53 0.72 1.07 2.19 -55.40%
P/EPS 11.37 17.73 32.77 6.55 10.37 15.23 37.55 -54.80%
EY 8.79 5.64 3.05 15.27 9.65 6.57 2.66 121.37%
DY 2.96 2.94 0.00 5.06 0.00 2.31 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