[AHEALTH] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 18.83%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 239,952 235,937 234,483 232,280 226,136 224,380 212,139 8.55%
PBT 20,014 19,405 19,072 18,830 16,363 18,215 17,702 8.51%
Tax -318 -172 -3,655 -4,422 -4,238 -4,832 -4,178 -82.01%
NP 19,696 19,233 15,417 14,408 12,125 13,383 13,524 28.45%
-
NP to SH 19,696 19,233 15,417 14,408 12,125 13,383 13,524 28.45%
-
Tax Rate 1.59% 0.89% 19.16% 23.48% 25.90% 26.53% 23.60% -
Total Cost 220,256 216,704 219,066 217,872 214,011 210,997 198,615 7.13%
-
Net Worth 137,146 74,991 128,950 128,198 125,963 111,959 108,606 16.81%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,373 6,373 2,998 2,998 3,391 3,391 3,391 52.23%
Div Payout % 32.36% 33.14% 19.45% 20.81% 27.97% 25.34% 25.07% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 137,146 74,991 128,950 128,198 125,963 111,959 108,606 16.81%
NOSH 74,943 74,991 74,971 74,970 74,978 68,686 67,878 6.81%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.21% 8.15% 6.57% 6.20% 5.36% 5.96% 6.38% -
ROE 14.36% 25.65% 11.96% 11.24% 9.63% 11.95% 12.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 320.18 314.62 312.76 309.83 301.60 326.67 312.53 1.62%
EPS 26.28 25.65 20.56 19.22 16.17 19.48 19.92 20.26%
DPS 8.50 8.50 4.00 4.00 4.52 5.00 5.00 42.39%
NAPS 1.83 1.00 1.72 1.71 1.68 1.63 1.60 9.35%
Adjusted Per Share Value based on latest NOSH - 74,970
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.32 32.76 32.56 32.25 31.40 31.15 29.45 8.57%
EPS 2.73 2.67 2.14 2.00 1.68 1.86 1.88 28.20%
DPS 0.88 0.88 0.42 0.42 0.47 0.47 0.47 51.85%
NAPS 0.1904 0.1041 0.179 0.178 0.1749 0.1554 0.1508 16.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.61 1.76 1.73 1.68 1.75 1.76 1.70 -
P/RPS 0.50 0.56 0.55 0.54 0.58 0.54 0.54 -4.99%
P/EPS 6.13 6.86 8.41 8.74 10.82 9.03 8.53 -19.75%
EY 16.32 14.57 11.89 11.44 9.24 11.07 11.72 24.67%
DY 5.28 4.83 2.31 2.38 2.58 2.84 2.94 47.69%
P/NAPS 0.88 1.76 1.01 0.98 1.04 1.08 1.06 -11.65%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 27/02/08 21/11/07 22/08/07 23/05/07 28/02/07 15/11/06 -
Price 1.73 1.68 1.72 1.73 1.75 1.72 1.76 -
P/RPS 0.54 0.53 0.55 0.56 0.58 0.53 0.56 -2.39%
P/EPS 6.58 6.55 8.36 9.00 10.82 8.83 8.83 -17.79%
EY 15.19 15.27 11.96 11.11 9.24 11.33 11.32 21.63%
DY 4.91 5.06 2.33 2.31 2.58 2.91 2.84 44.00%
P/NAPS 0.95 1.68 1.00 1.01 1.04 1.06 1.10 -9.30%

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