[AHEALTH] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 190,741 193,630 190,912 188,848 183,234 178,125 175,673 5.63%
PBT 18,236 18,011 13,443 13,785 15,616 15,702 15,639 10.77%
Tax -3,644 -3,905 -3,852 -3,957 -4,513 -4,525 -4,373 -11.43%
NP 14,592 14,106 9,591 9,828 11,103 11,177 11,266 18.80%
-
NP to SH 14,592 14,106 9,591 9,828 11,103 11,177 11,266 18.80%
-
Tax Rate 19.98% 21.68% 28.65% 28.71% 28.90% 28.82% 27.96% -
Total Cost 176,149 179,524 181,321 179,020 172,131 166,948 164,407 4.70%
-
Net Worth 99,018 99,019 94,173 90,595 89,019 86,705 86,790 9.17%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,368 3,368 3,168 3,168 3,168 3,334 2,179 33.64%
Div Payout % 23.08% 23.88% 33.03% 32.24% 28.53% 29.84% 19.34% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 99,018 99,019 94,173 90,595 89,019 86,705 86,790 9.17%
NOSH 67,359 67,360 67,266 67,108 66,932 66,696 66,252 1.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.65% 7.29% 5.02% 5.20% 6.06% 6.27% 6.41% -
ROE 14.74% 14.25% 10.18% 10.85% 12.47% 12.89% 12.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 283.17 287.46 283.81 281.41 273.76 267.07 265.16 4.47%
EPS 21.66 20.94 14.26 14.65 16.59 16.76 17.00 17.51%
DPS 5.00 5.00 4.75 4.75 4.75 5.00 3.29 32.15%
NAPS 1.47 1.47 1.40 1.35 1.33 1.30 1.31 7.97%
Adjusted Per Share Value based on latest NOSH - 67,108
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.48 26.88 26.51 26.22 25.44 24.73 24.39 5.62%
EPS 2.03 1.96 1.33 1.36 1.54 1.55 1.56 19.17%
DPS 0.47 0.47 0.44 0.44 0.44 0.46 0.30 34.85%
NAPS 0.1375 0.1375 0.1308 0.1258 0.1236 0.1204 0.1205 9.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.78 1.87 1.99 1.96 2.00 2.10 2.14 -
P/RPS 0.63 0.65 0.70 0.70 0.73 0.79 0.81 -15.41%
P/EPS 8.22 8.93 13.96 13.38 12.06 12.53 12.58 -24.68%
EY 12.17 11.20 7.16 7.47 8.29 7.98 7.95 32.79%
DY 2.81 2.67 2.39 2.42 2.38 2.38 1.54 49.26%
P/NAPS 1.21 1.27 1.42 1.45 1.50 1.62 1.63 -18.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 24/08/05 24/05/05 23/02/05 17/11/04 18/08/04 19/05/04 -
Price 1.78 1.82 1.88 1.91 1.98 1.98 2.00 -
P/RPS 0.63 0.63 0.66 0.68 0.72 0.74 0.75 -10.96%
P/EPS 8.22 8.69 13.19 13.04 11.94 11.82 11.76 -21.22%
EY 12.17 11.51 7.58 7.67 8.38 8.46 8.50 27.00%
DY 2.81 2.75 2.53 2.49 2.40 2.53 1.64 43.14%
P/NAPS 1.21 1.24 1.34 1.41 1.49 1.52 1.53 -14.46%

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