[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -67.69%
YoY- -6.95%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 190,184 146,538 101,536 52,873 188,823 144,645 96,755 56.72%
PBT 19,672 15,845 12,260 4,306 13,785 11,394 8,034 81.37%
Tax -3,887 -3,180 -2,350 -1,131 -3,957 -3,492 -2,401 37.75%
NP 15,785 12,665 9,910 3,175 9,828 7,902 5,633 98.39%
-
NP to SH 15,785 12,665 9,910 3,175 9,828 7,902 5,633 98.39%
-
Tax Rate 19.76% 20.07% 19.17% 26.27% 28.71% 30.65% 29.89% -
Total Cost 174,399 133,873 91,626 49,698 178,995 136,743 91,122 53.96%
-
Net Worth 102,561 99,134 99,032 94,173 90,627 88,989 86,661 11.85%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,373 3,371 3,368 - 3,188 3,178 3,333 0.79%
Div Payout % 21.37% 26.62% 33.99% - 32.45% 40.22% 59.17% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 102,561 99,134 99,032 94,173 90,627 88,989 86,661 11.85%
NOSH 67,474 67,438 67,369 67,266 67,131 66,909 66,662 0.80%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.30% 8.64% 9.76% 6.00% 5.20% 5.46% 5.82% -
ROE 15.39% 12.78% 10.01% 3.37% 10.84% 8.88% 6.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 281.86 217.29 150.72 78.60 281.27 216.18 145.14 55.46%
EPS 23.39 18.78 14.71 4.72 14.64 11.81 8.45 96.77%
DPS 5.00 5.00 5.00 0.00 4.75 4.75 5.00 0.00%
NAPS 1.52 1.47 1.47 1.40 1.35 1.33 1.30 10.95%
Adjusted Per Share Value based on latest NOSH - 67,266
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.41 20.35 14.10 7.34 26.22 20.08 13.43 56.76%
EPS 2.19 1.76 1.38 0.44 1.36 1.10 0.78 98.64%
DPS 0.47 0.47 0.47 0.00 0.44 0.44 0.46 1.44%
NAPS 0.1424 0.1376 0.1375 0.1308 0.1258 0.1236 0.1203 11.86%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.72 1.78 1.87 1.99 1.96 2.00 2.10 -
P/RPS 0.61 0.82 1.24 2.53 0.70 0.93 1.45 -43.76%
P/EPS 7.35 9.48 12.71 42.16 13.39 16.93 24.85 -55.50%
EY 13.60 10.55 7.87 2.37 7.47 5.91 4.02 124.85%
DY 2.91 2.81 2.67 0.00 2.42 2.38 2.38 14.30%
P/NAPS 1.13 1.21 1.27 1.42 1.45 1.50 1.62 -21.29%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 16/11/05 24/08/05 24/05/05 23/02/05 17/11/04 18/08/04 -
Price 1.71 1.78 1.82 1.88 1.91 1.98 1.98 -
P/RPS 0.61 0.82 1.21 2.39 0.68 0.92 1.36 -41.31%
P/EPS 7.31 9.48 12.37 39.83 13.05 16.77 23.43 -53.90%
EY 13.68 10.55 8.08 2.51 7.66 5.96 4.27 116.86%
DY 2.92 2.81 2.75 0.00 2.49 2.40 2.53 10.00%
P/NAPS 1.13 1.21 1.24 1.34 1.41 1.49 1.52 -17.89%

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