[AHEALTH] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 24.75%
YoY- 43.71%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 251,168 241,485 239,952 235,937 234,483 232,280 226,136 7.22%
PBT 18,991 18,165 20,014 19,405 19,072 18,830 16,363 10.40%
Tax -930 -260 -318 -172 -3,655 -4,422 -4,238 -63.51%
NP 18,061 17,905 19,696 19,233 15,417 14,408 12,125 30.33%
-
NP to SH 17,938 17,905 19,696 19,233 15,417 14,408 12,125 29.74%
-
Tax Rate 4.90% 1.43% 1.59% 0.89% 19.16% 23.48% 25.90% -
Total Cost 233,107 223,580 220,256 216,704 219,066 217,872 214,011 5.84%
-
Net Worth 141,053 139,478 137,146 74,991 128,950 128,198 125,963 7.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,124 7,124 6,373 6,373 2,998 2,998 3,391 63.81%
Div Payout % 39.71% 39.79% 32.36% 33.14% 19.45% 20.81% 27.97% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 141,053 139,478 137,146 74,991 128,950 128,198 125,963 7.81%
NOSH 75,028 74,988 74,943 74,991 74,971 74,970 74,978 0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.19% 7.41% 8.21% 8.15% 6.57% 6.20% 5.36% -
ROE 12.72% 12.84% 14.36% 25.65% 11.96% 11.24% 9.63% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 334.76 322.03 320.18 314.62 312.76 309.83 301.60 7.18%
EPS 23.91 23.88 26.28 25.65 20.56 19.22 16.17 29.69%
DPS 9.50 9.50 8.50 8.50 4.00 4.00 4.52 63.85%
NAPS 1.88 1.86 1.83 1.00 1.72 1.71 1.68 7.76%
Adjusted Per Share Value based on latest NOSH - 74,991
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 34.90 33.56 33.34 32.78 32.58 32.28 31.42 7.23%
EPS 2.49 2.49 2.74 2.67 2.14 2.00 1.68 29.90%
DPS 0.99 0.99 0.89 0.89 0.42 0.42 0.47 64.09%
NAPS 0.196 0.1938 0.1906 0.1042 0.1792 0.1781 0.175 7.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.69 1.70 1.61 1.76 1.73 1.68 1.75 -
P/RPS 0.50 0.53 0.50 0.56 0.55 0.54 0.58 -9.39%
P/EPS 7.07 7.12 6.13 6.86 8.41 8.74 10.82 -24.64%
EY 14.15 14.05 16.32 14.57 11.89 11.44 9.24 32.75%
DY 5.62 5.59 5.28 4.83 2.31 2.38 2.58 67.80%
P/NAPS 0.90 0.91 0.88 1.76 1.01 0.98 1.04 -9.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 20/08/08 21/05/08 27/02/08 21/11/07 22/08/07 23/05/07 -
Price 1.69 1.70 1.73 1.68 1.72 1.73 1.75 -
P/RPS 0.50 0.53 0.54 0.53 0.55 0.56 0.58 -9.39%
P/EPS 7.07 7.12 6.58 6.55 8.36 9.00 10.82 -24.64%
EY 14.15 14.05 15.19 15.27 11.96 11.11 9.24 32.75%
DY 5.62 5.59 4.91 5.06 2.33 2.31 2.58 67.80%
P/NAPS 0.90 0.91 0.95 1.68 1.00 1.01 1.04 -9.16%

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