[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -79.43%
YoY- 13.25%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 259,239 193,827 126,402 63,855 235,937 178,596 120,854 65.94%
PBT 19,019 14,318 9,238 5,009 19,405 14,732 10,478 48.53%
Tax -3,911 -3,052 -2,049 -1,052 -172 -2,294 -1,961 58.11%
NP 15,108 11,266 7,189 3,957 19,233 12,438 8,517 46.28%
-
NP to SH 14,776 11,143 7,189 3,957 19,233 12,438 8,517 44.14%
-
Tax Rate 20.56% 21.32% 22.18% 21.00% 0.89% 15.57% 18.72% -
Total Cost 244,131 182,561 119,213 59,898 216,704 166,158 112,337 67.38%
-
Net Worth 142,437 140,974 139,432 137,146 135,710 128,953 128,204 7.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,121 3,749 3,748 - 6,373 - 2,998 77.55%
Div Payout % 48.20% 33.65% 52.14% - 33.14% - 35.21% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 142,437 140,974 139,432 137,146 135,710 128,953 128,204 7.23%
NOSH 74,967 74,986 74,963 74,943 74,977 74,972 74,973 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.83% 5.81% 5.69% 6.20% 8.15% 6.96% 7.05% -
ROE 10.37% 7.90% 5.16% 2.89% 14.17% 9.65% 6.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 345.80 258.48 168.62 85.20 314.68 238.21 161.20 65.94%
EPS 19.71 14.86 9.59 5.28 25.65 16.59 11.36 44.14%
DPS 9.50 5.00 5.00 0.00 8.50 0.00 4.00 77.54%
NAPS 1.90 1.88 1.86 1.83 1.81 1.72 1.71 7.24%
Adjusted Per Share Value based on latest NOSH - 74,943
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.99 26.91 17.55 8.87 32.76 24.80 16.78 65.92%
EPS 2.05 1.55 1.00 0.55 2.67 1.73 1.18 44.27%
DPS 0.99 0.52 0.52 0.00 0.88 0.00 0.42 76.65%
NAPS 0.1978 0.1957 0.1936 0.1904 0.1884 0.179 0.178 7.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.30 1.69 1.70 1.61 1.76 1.73 1.68 -
P/RPS 0.38 0.65 1.01 1.89 0.56 0.73 1.04 -48.73%
P/EPS 6.60 11.37 17.73 30.49 6.86 10.43 14.79 -41.46%
EY 15.16 8.79 5.64 3.28 14.57 9.59 6.76 70.91%
DY 7.31 2.96 2.94 0.00 4.83 0.00 2.38 110.57%
P/NAPS 0.68 0.90 0.91 0.88 0.97 1.01 0.98 -21.53%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 19/11/08 20/08/08 21/05/08 27/02/08 21/11/07 22/08/07 -
Price 1.19 1.69 1.70 1.73 1.68 1.72 1.73 -
P/RPS 0.34 0.65 1.01 2.03 0.53 0.72 1.07 -53.27%
P/EPS 6.04 11.37 17.73 32.77 6.55 10.37 15.23 -45.86%
EY 16.56 8.79 5.64 3.05 15.27 9.65 6.57 84.69%
DY 7.98 2.96 2.94 0.00 5.06 0.00 2.31 127.66%
P/NAPS 0.63 0.90 0.91 0.95 0.93 1.00 1.01 -26.89%

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