[AHEALTH] YoY Cumulative 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- 40.28%
YoY- 5.87%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 178,596 168,493 146,538 144,645 132,532 120,497 104,343 9.36%
PBT 14,732 13,875 15,845 11,394 10,666 9,715 8,551 9.48%
Tax -2,294 -3,472 -3,180 -3,492 -3,202 -2,797 -2,028 2.07%
NP 12,438 10,403 12,665 7,902 7,464 6,918 6,523 11.35%
-
NP to SH 12,438 10,403 12,665 7,902 7,464 6,918 6,523 11.35%
-
Tax Rate 15.57% 25.02% 20.07% 30.65% 30.02% 28.79% 23.72% -
Total Cost 166,158 158,090 133,873 136,743 125,068 113,579 97,820 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 - 3,395 3,371 3,178 2,959 6,804 1,301 -
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 9.65% 9.58% 12.78% 8.88% 9.38% 9.30% 9.45% -
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 238.21 248.13 217.29 216.18 201.53 277.12 240.42 -0.15%
EPS 16.59 15.32 18.78 11.81 11.35 15.91 15.03 1.65%
DPS 0.00 5.00 5.00 4.75 4.50 15.65 3.00 -
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 24.82 23.41 20.36 20.10 18.42 16.74 14.50 9.36%
EPS 1.73 1.45 1.76 1.10 1.04 0.96 0.91 11.29%
DPS 0.00 0.47 0.47 0.44 0.41 0.95 0.18 -
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 0.73 0.69 0.82 0.93 0.94 1.04 0.95 -4.29%
P/EPS 10.43 11.10 9.48 16.93 16.65 18.10 15.17 -6.05%
EY 9.59 9.01 10.55 5.91 6.01 5.52 6.59 6.44%
DY 0.00 2.94 2.81 2.38 2.38 5.43 1.32 -
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 0.72 0.71 0.82 0.92 1.08 0.97 1.11 -6.95%
P/EPS 10.37 11.49 9.48 16.77 19.12 16.97 17.83 -8.63%
EY 9.65 8.70 10.55 5.96 5.23 5.89 5.61 9.45%
DY 0.00 2.84 2.81 2.40 2.07 5.80 1.12 -
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