[AHEALTH] QoQ TTM 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- 2.41%
YoY- 62.44%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 259,239 251,168 241,485 239,952 235,937 234,483 232,280 7.55%
PBT 19,019 18,991 18,165 20,014 19,405 19,072 18,830 0.66%
Tax -3,911 -930 -260 -318 -172 -3,655 -4,422 -7.82%
NP 15,108 18,061 17,905 19,696 19,233 15,417 14,408 3.19%
-
NP to SH 14,776 17,938 17,905 19,696 19,233 15,417 14,408 1.68%
-
Tax Rate 20.56% 4.90% 1.43% 1.59% 0.89% 19.16% 23.48% -
Total Cost 244,131 233,107 223,580 220,256 216,704 219,066 217,872 7.84%
-
Net Worth 142,323 141,053 139,478 137,146 74,991 128,950 128,198 7.18%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,120 7,124 7,124 6,373 6,373 2,998 2,998 77.53%
Div Payout % 48.19% 39.71% 39.79% 32.36% 33.14% 19.45% 20.81% -
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 142,323 141,053 139,478 137,146 74,991 128,950 128,198 7.18%
NOSH 74,907 75,028 74,988 74,943 74,991 74,971 74,970 -0.05%
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% 7.19% 7.41% 8.21% 8.15% 6.57% 6.20% -
ROE 10.38% 12.72% 12.84% 14.36% 25.65% 11.96% 11.24% -
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 346.08 334.76 322.03 320.18 314.62 312.76 309.83 7.61%
EPS 19.73 23.91 23.88 26.28 25.65 20.56 19.22 1.75%
DPS 9.50 9.50 9.50 8.50 8.50 4.00 4.00 77.54%
NAPS 1.90 1.88 1.86 1.83 1.00 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 36.02 34.90 33.56 33.34 32.78 32.58 32.28 7.54%
EPS 2.05 2.49 2.49 2.74 2.67 2.14 2.00 1.65%
DPS 0.99 0.99 0.99 0.89 0.89 0.42 0.42 76.65%
NAPS 0.1978 0.196 0.1938 0.1906 0.1042 0.1792 0.1781 7.21%
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 0.50 0.53 0.50 0.56 0.55 0.54 -20.80%
P/EPS 6.59 7.07 7.12 6.13 6.86 8.41 8.74 -17.08%
EY 15.17 14.15 14.05 16.32 14.57 11.89 11.44 20.59%
DY 7.31 5.62 5.59 5.28 4.83 2.31 2.38 110.57%
P/NAPS 0.68 0.90 0.91 0.88 1.76 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 0.50 0.53 0.54 0.53 0.55 0.56 -28.19%
P/EPS 6.03 7.07 7.12 6.58 6.55 8.36 9.00 -23.33%
EY 16.58 14.15 14.05 15.19 15.27 11.96 11.11 30.43%
DY 7.98 5.62 5.59 4.91 5.06 2.33 2.31 127.66%
P/NAPS 0.63 0.90 0.91 0.95 1.68 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