[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.8%
YoY- 60.28%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 258,436 238,128 224,657 195,384 192,860 176,709 160,662 8.23%
PBT 19,090 19,642 18,500 21,126 15,192 14,221 12,953 6.67%
Tax -4,069 -3,058 -4,629 -4,240 -4,656 -4,269 -3,729 1.46%
NP 15,021 16,584 13,870 16,886 10,536 9,952 9,224 8.45%
-
NP to SH 14,857 16,584 13,870 16,886 10,536 9,952 9,224 8.26%
-
Tax Rate 21.31% 15.57% 25.02% 20.07% 30.65% 30.02% 28.79% -
Total Cost 243,414 221,544 210,786 178,497 182,324 166,757 151,438 8.22%
-
Net Worth 140,974 128,953 108,647 99,134 88,989 79,572 74,354 11.24%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,999 - 4,526 4,495 4,237 3,945 9,073 -9.44%
Div Payout % 33.65% - 32.64% 26.62% 40.22% 39.65% 98.37% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 140,974 128,953 108,647 99,134 88,989 79,572 74,354 11.24%
NOSH 74,986 74,972 67,904 67,438 66,909 65,762 43,482 9.49%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.81% 6.96% 6.17% 8.64% 5.46% 5.63% 5.74% -
ROE 10.54% 12.86% 12.77% 17.03% 11.84% 12.51% 12.41% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 344.64 317.62 330.84 289.72 288.24 268.71 369.49 -1.15%
EPS 19.81 22.12 20.43 25.04 15.75 15.13 21.21 -1.13%
DPS 6.67 0.00 6.67 6.67 6.33 6.00 20.87 -17.29%
NAPS 1.88 1.72 1.60 1.47 1.33 1.21 1.71 1.59%
Adjusted Per Share Value based on latest NOSH - 67,359
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 35.91 33.09 31.22 27.15 26.80 24.55 22.33 8.23%
EPS 2.06 2.30 1.93 2.35 1.46 1.38 1.28 8.24%
DPS 0.69 0.00 0.63 0.62 0.59 0.55 1.26 -9.54%
NAPS 0.1959 0.1792 0.151 0.1378 0.1237 0.1106 0.1033 11.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.69 1.73 1.70 1.78 2.00 1.89 2.88 -
P/RPS 0.49 0.54 0.51 0.61 0.69 0.70 0.78 -7.44%
P/EPS 8.53 7.82 8.32 7.11 12.70 12.49 13.58 -7.45%
EY 11.72 12.79 12.02 14.07 7.87 8.01 7.37 8.03%
DY 3.94 0.00 3.92 3.75 3.17 3.17 7.25 -9.65%
P/NAPS 0.90 1.01 1.06 1.21 1.50 1.56 1.68 -9.87%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 21/11/07 15/11/06 16/11/05 17/11/04 13/11/03 18/11/02 -
Price 1.69 1.72 1.76 1.78 1.98 2.17 2.70 -
P/RPS 0.49 0.54 0.53 0.61 0.69 0.81 0.73 -6.42%
P/EPS 8.53 7.78 8.62 7.11 12.57 14.34 12.73 -6.44%
EY 11.72 12.86 11.61 14.07 7.95 6.97 7.86 6.87%
DY 3.94 0.00 3.79 3.75 3.20 2.76 7.73 -10.61%
P/NAPS 0.90 1.00 1.10 1.21 1.49 1.79 1.58 -8.94%

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