[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -69.9%
YoY- 49.67%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 224,288 168,493 112,954 58,084 190,184 146,538 101,536 69.36%
PBT 18,215 13,875 9,863 6,252 19,672 15,845 12,260 30.11%
Tax -4,833 -3,472 -2,371 -1,500 -3,887 -3,180 -2,350 61.50%
NP 13,382 10,403 7,492 4,752 15,785 12,665 9,910 22.10%
-
NP to SH 13,382 10,403 7,492 4,752 15,785 12,665 9,910 22.10%
-
Tax Rate 26.53% 25.02% 24.04% 23.99% 19.76% 20.07% 19.17% -
Total Cost 210,906 158,090 105,462 53,332 174,399 133,873 91,626 74.06%
-
Net Worth 111,884 108,647 107,705 107,630 102,561 99,134 99,032 8.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,432 3,395 3,386 - 3,373 3,371 3,368 1.25%
Div Payout % 25.65% 32.64% 45.21% - 21.37% 26.62% 33.99% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 111,884 108,647 107,705 107,630 102,561 99,134 99,032 8.45%
NOSH 68,641 67,904 67,739 67,692 67,474 67,438 67,369 1.25%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.97% 6.17% 6.63% 8.18% 8.30% 8.64% 9.76% -
ROE 11.96% 9.58% 6.96% 4.42% 15.39% 12.78% 10.01% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 326.76 248.13 166.75 85.81 281.86 217.29 150.72 67.27%
EPS 19.49 15.32 11.06 7.02 23.39 18.78 14.71 20.57%
DPS 5.00 5.00 5.00 0.00 5.00 5.00 5.00 0.00%
NAPS 1.63 1.60 1.59 1.59 1.52 1.47 1.47 7.11%
Adjusted Per Share Value based on latest NOSH - 67,692
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.17 23.41 15.70 8.07 26.43 20.36 14.11 69.37%
EPS 1.86 1.45 1.04 0.66 2.19 1.76 1.38 21.95%
DPS 0.48 0.47 0.47 0.00 0.47 0.47 0.47 1.40%
NAPS 0.1555 0.151 0.1497 0.1496 0.1425 0.1378 0.1376 8.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.76 1.70 1.72 1.76 1.72 1.78 1.87 -
P/RPS 0.54 0.69 1.03 2.05 0.61 0.82 1.24 -42.45%
P/EPS 9.03 11.10 15.55 25.07 7.35 9.48 12.71 -20.32%
EY 11.08 9.01 6.43 3.99 13.60 10.55 7.87 25.53%
DY 2.84 2.94 2.91 0.00 2.91 2.81 2.67 4.18%
P/NAPS 1.08 1.06 1.08 1.11 1.13 1.21 1.27 -10.21%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 15/11/06 23/08/06 24/05/06 22/02/06 16/11/05 24/08/05 -
Price 1.72 1.76 1.75 1.69 1.71 1.78 1.82 -
P/RPS 0.53 0.71 1.05 1.97 0.61 0.82 1.21 -42.23%
P/EPS 8.82 11.49 15.82 24.07 7.31 9.48 12.37 -20.13%
EY 11.33 8.70 6.32 4.15 13.68 10.55 8.08 25.20%
DY 2.91 2.84 2.86 0.00 2.92 2.81 2.75 3.83%
P/NAPS 1.06 1.10 1.10 1.06 1.13 1.21 1.24 -9.90%

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