[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.48%
YoY- 5.87%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 238,128 224,657 195,384 192,860 176,709 160,662 139,124 9.36%
PBT 19,642 18,500 21,126 15,192 14,221 12,953 11,401 9.48%
Tax -3,058 -4,629 -4,240 -4,656 -4,269 -3,729 -2,704 2.07%
NP 16,584 13,870 16,886 10,536 9,952 9,224 8,697 11.35%
-
NP to SH 16,584 13,870 16,886 10,536 9,952 9,224 8,697 11.35%
-
Tax Rate 15.57% 25.02% 20.07% 30.65% 30.02% 28.79% 23.72% -
Total Cost 221,544 210,786 178,497 182,324 166,757 151,438 130,426 9.22%
-
Net Worth 128,953 108,647 99,134 88,989 79,572 74,354 69,005 10.97%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 4,526 4,495 4,237 3,945 9,073 1,735 -
Div Payout % - 32.64% 26.62% 40.22% 39.65% 98.37% 19.96% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 128,953 108,647 99,134 88,989 79,572 74,354 69,005 10.97%
NOSH 74,972 67,904 67,438 66,909 65,762 43,482 43,399 9.53%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.96% 6.17% 8.64% 5.46% 5.63% 5.74% 6.25% -
ROE 12.86% 12.77% 17.03% 11.84% 12.51% 12.41% 12.60% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 317.62 330.84 289.72 288.24 268.71 369.49 320.56 -0.15%
EPS 22.12 20.43 25.04 15.75 15.13 21.21 20.04 1.65%
DPS 0.00 6.67 6.67 6.33 6.00 20.87 4.00 -
NAPS 1.72 1.60 1.47 1.33 1.21 1.71 1.59 1.31%
Adjusted Per Share Value based on latest NOSH - 66,932
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 33.09 31.22 27.15 26.80 24.55 22.33 19.33 9.36%
EPS 2.30 1.93 2.35 1.46 1.38 1.28 1.21 11.29%
DPS 0.00 0.63 0.62 0.59 0.55 1.26 0.24 -
NAPS 0.1792 0.151 0.1378 0.1237 0.1106 0.1033 0.0959 10.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.73 1.70 1.78 2.00 1.89 2.88 2.28 -
P/RPS 0.54 0.51 0.61 0.69 0.70 0.78 0.71 -4.45%
P/EPS 7.82 8.32 7.11 12.70 12.49 13.58 11.38 -6.05%
EY 12.79 12.02 14.07 7.87 8.01 7.37 8.79 6.44%
DY 0.00 3.92 3.75 3.17 3.17 7.25 1.75 -
P/NAPS 1.01 1.06 1.21 1.50 1.56 1.68 1.43 -5.62%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 15/11/06 16/11/05 17/11/04 13/11/03 18/11/02 21/11/01 -
Price 1.72 1.76 1.78 1.98 2.17 2.70 2.68 -
P/RPS 0.54 0.53 0.61 0.69 0.81 0.73 0.84 -7.09%
P/EPS 7.78 8.62 7.11 12.57 14.34 12.73 13.37 -8.62%
EY 12.86 11.61 14.07 7.95 6.97 7.86 7.48 9.44%
DY 0.00 3.79 3.75 3.20 2.76 7.73 1.49 -
P/NAPS 1.00 1.10 1.21 1.49 1.79 1.58 1.69 -8.37%

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