[AHEALTH] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 81.68%
YoY- -15.59%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 181,805 154,651 140,198 126,402 120,854 112,954 101,536 10.19%
PBT 20,339 16,675 11,522 9,238 10,478 9,863 12,260 8.79%
Tax -4,557 -3,708 -2,685 -2,049 -1,961 -2,371 -2,350 11.66%
NP 15,782 12,967 8,837 7,189 8,517 7,492 9,910 8.06%
-
NP to SH 15,397 12,504 8,445 7,189 8,517 7,492 9,910 7.61%
-
Tax Rate 22.41% 22.24% 23.30% 22.18% 18.72% 24.04% 19.17% -
Total Cost 166,023 141,684 131,361 119,213 112,337 105,462 91,626 10.40%
-
Net Worth 189,272 166,844 148,499 139,432 128,204 107,705 99,032 11.39%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,153 3,749 3,937 3,748 2,998 3,386 3,368 7.34%
Div Payout % 33.47% 29.99% 46.63% 52.14% 35.21% 45.21% 33.99% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 189,272 166,844 148,499 139,432 128,204 107,705 99,032 11.39%
NOSH 93,699 93,733 74,999 74,963 74,973 67,739 67,369 5.64%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.68% 8.38% 6.30% 5.69% 7.05% 6.63% 9.76% -
ROE 8.13% 7.49% 5.69% 5.16% 6.64% 6.96% 10.01% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 194.03 164.99 186.93 168.62 161.20 166.75 150.72 4.29%
EPS 16.43 13.34 11.26 9.59 11.36 11.06 14.71 1.85%
DPS 5.50 4.00 5.25 5.00 4.00 5.00 5.00 1.60%
NAPS 2.02 1.78 1.98 1.86 1.71 1.59 1.47 5.43%
Adjusted Per Share Value based on latest NOSH - 74,988
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.24 21.47 19.47 17.55 16.78 15.68 14.10 10.18%
EPS 2.14 1.74 1.17 1.00 1.18 1.04 1.38 7.58%
DPS 0.72 0.52 0.55 0.52 0.42 0.47 0.47 7.36%
NAPS 0.2628 0.2317 0.2062 0.1936 0.178 0.1495 0.1375 11.39%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.05 2.44 1.40 1.70 1.68 1.72 1.87 -
P/RPS 1.57 1.48 0.75 1.01 1.04 1.03 1.24 4.00%
P/EPS 18.56 18.29 12.43 17.73 14.79 15.55 12.71 6.51%
EY 5.39 5.47 8.04 5.64 6.76 6.43 7.87 -6.11%
DY 1.80 1.64 3.75 2.94 2.38 2.91 2.67 -6.35%
P/NAPS 1.51 1.37 0.71 0.91 0.98 1.08 1.27 2.92%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 18/08/10 19/08/09 20/08/08 22/08/07 23/08/06 24/08/05 -
Price 2.92 2.56 1.60 1.70 1.73 1.75 1.82 -
P/RPS 1.50 1.55 0.86 1.01 1.07 1.05 1.21 3.64%
P/EPS 17.77 19.19 14.21 17.73 15.23 15.82 12.37 6.22%
EY 5.63 5.21 7.04 5.64 6.57 6.32 8.08 -5.84%
DY 1.88 1.56 3.28 2.94 2.31 2.86 2.75 -6.13%
P/NAPS 1.45 1.44 0.81 0.91 1.01 1.10 1.24 2.64%

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