[AHEALTH] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 46.04%
YoY- 19.56%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 236,264 212,601 193,827 178,596 168,493 146,538 144,645 8.51%
PBT 25,767 17,835 14,318 14,732 13,875 15,845 11,394 14.56%
Tax -5,118 -3,806 -3,052 -2,294 -3,472 -3,180 -3,492 6.57%
NP 20,649 14,029 11,266 12,438 10,403 12,665 7,902 17.35%
-
NP to SH 19,726 13,411 11,143 12,438 10,403 12,665 7,902 16.46%
-
Tax Rate 19.86% 21.34% 21.32% 15.57% 25.02% 20.07% 30.65% -
Total Cost 215,615 198,572 182,561 166,158 158,090 133,873 136,743 7.88%
-
Net Worth 169,615 150,676 140,974 128,953 108,647 99,134 88,989 11.34%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,748 - 3,749 - 3,395 3,371 3,178 2.78%
Div Payout % 19.00% - 33.65% - 32.64% 26.62% 40.22% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 169,615 150,676 140,974 128,953 108,647 99,134 88,989 11.34%
NOSH 93,710 74,963 74,986 74,972 67,904 67,438 66,909 5.77%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.74% 6.60% 5.81% 6.96% 6.17% 8.64% 5.46% -
ROE 11.63% 8.90% 7.90% 9.65% 9.58% 12.78% 8.88% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 252.12 283.61 258.48 238.21 248.13 217.29 216.18 2.59%
EPS 21.05 17.89 14.86 16.59 15.32 18.78 11.81 10.10%
DPS 4.00 0.00 5.00 0.00 5.00 5.00 4.75 -2.82%
NAPS 1.81 2.01 1.88 1.72 1.60 1.47 1.33 5.26%
Adjusted Per Share Value based on latest NOSH - 74,971
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.80 29.52 26.91 24.80 23.39 20.35 20.08 8.51%
EPS 2.74 1.86 1.55 1.73 1.44 1.76 1.10 16.42%
DPS 0.52 0.00 0.52 0.00 0.47 0.47 0.44 2.82%
NAPS 0.2355 0.2092 0.1957 0.179 0.1509 0.1376 0.1236 11.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.53 1.77 1.69 1.73 1.70 1.78 2.00 -
P/RPS 1.00 0.62 0.65 0.73 0.69 0.82 0.93 1.21%
P/EPS 12.02 9.89 11.37 10.43 11.10 9.48 16.93 -5.54%
EY 8.32 10.11 8.79 9.59 9.01 10.55 5.91 5.86%
DY 1.58 0.00 2.96 0.00 2.94 2.81 2.38 -6.59%
P/NAPS 1.40 0.88 0.90 1.01 1.06 1.21 1.50 -1.14%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 19/11/08 21/11/07 15/11/06 16/11/05 17/11/04 -
Price 2.52 1.84 1.69 1.72 1.76 1.78 1.98 -
P/RPS 1.00 0.65 0.65 0.72 0.71 0.82 0.92 1.39%
P/EPS 11.97 10.29 11.37 10.37 11.49 9.48 16.77 -5.46%
EY 8.35 9.72 8.79 9.65 8.70 10.55 5.96 5.77%
DY 1.59 0.00 2.96 0.00 2.84 2.81 2.40 -6.62%
P/NAPS 1.39 0.92 0.90 1.00 1.10 1.21 1.49 -1.15%

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