[AHEALTH] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -6.52%
YoY- 60.61%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Revenue 259,239 235,937 224,288 190,184 171,121 188,823 157,499 8.65%
PBT 19,019 19,405 18,215 19,672 14,888 13,785 13,143 6.34%
Tax -3,911 -172 -4,833 -3,887 -4,223 -3,957 -3,859 0.22%
NP 15,108 19,233 13,382 15,785 10,665 9,828 9,284 8.44%
-
NP to SH 14,776 19,233 13,382 15,785 10,665 9,828 9,284 8.04%
-
Tax Rate 20.56% 0.89% 26.53% 19.76% 28.37% 28.71% 29.36% -
Total Cost 244,131 216,704 210,906 174,399 160,456 178,995 148,215 8.66%
-
Net Worth 142,437 135,710 111,884 102,561 83,155 90,627 75,275 11.20%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Div 7,121 6,373 3,432 3,373 2,969 3,188 1,740 26.44%
Div Payout % 48.20% 33.14% 25.65% 21.37% 27.85% 32.45% 18.75% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Net Worth 142,437 135,710 111,884 102,561 83,155 90,627 75,275 11.20%
NOSH 74,967 74,977 68,641 67,474 65,996 67,131 43,511 9.48%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
NP Margin 5.83% 8.15% 5.97% 8.30% 6.23% 5.20% 5.89% -
ROE 10.37% 14.17% 11.96% 15.39% 12.83% 10.84% 12.33% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
RPS 345.80 314.68 326.76 281.86 259.29 281.27 361.97 -0.75%
EPS 19.71 25.65 19.49 23.39 16.16 14.64 14.17 5.64%
DPS 9.50 8.50 5.00 5.00 4.50 4.75 4.00 15.49%
NAPS 1.90 1.81 1.63 1.52 1.26 1.35 1.73 1.57%
Adjusted Per Share Value based on latest NOSH - 67,454
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
RPS 36.02 32.78 31.17 26.43 23.78 26.24 21.89 8.64%
EPS 2.05 2.67 1.86 2.19 1.48 1.37 1.29 8.01%
DPS 0.99 0.89 0.48 0.47 0.41 0.44 0.24 26.61%
NAPS 0.1979 0.1886 0.1555 0.1425 0.1155 0.1259 0.1046 11.20%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 31/12/04 31/12/02 -
Price 1.30 1.76 1.76 1.72 2.24 1.96 2.70 -
P/RPS 0.38 0.56 0.54 0.61 0.86 0.70 0.75 -10.70%
P/EPS 6.60 6.86 9.03 7.35 13.86 13.39 12.65 -10.26%
EY 15.16 14.57 11.08 13.60 7.21 7.47 7.90 11.46%
DY 7.31 4.83 2.84 2.91 2.01 2.42 1.48 30.46%
P/NAPS 0.68 0.97 1.08 1.13 1.78 1.45 1.56 -12.91%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Date 27/02/09 27/02/08 28/02/07 22/02/06 26/02/04 23/02/05 26/02/03 -
Price 1.19 1.68 1.72 1.71 2.18 1.91 2.45 -
P/RPS 0.34 0.53 0.53 0.61 0.84 0.68 0.68 -10.90%
P/EPS 6.04 6.55 8.82 7.31 13.49 13.05 11.48 -10.14%
EY 16.56 15.27 11.33 13.68 7.41 7.66 8.71 11.29%
DY 7.98 5.06 2.91 2.92 2.06 2.49 1.63 30.27%
P/NAPS 0.63 0.93 1.06 1.13 1.73 1.41 1.42 -12.65%

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