[AHEALTH] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Revenue 235,937 224,288 190,184 188,823 157,499 136,612 122,097 9.86%
PBT 19,405 18,215 19,672 13,785 13,143 11,089 10,322 9.43%
Tax -172 -4,833 -3,887 -3,957 -3,859 -2,822 -2,218 -30.58%
NP 19,233 13,382 15,785 9,828 9,284 8,267 8,104 13.13%
-
NP to SH 19,233 13,382 15,785 9,828 9,284 8,267 8,104 13.13%
-
Tax Rate 0.89% 26.53% 19.76% 28.71% 29.36% 25.45% 21.49% -
Total Cost 216,704 210,906 174,399 178,995 148,215 128,345 113,993 9.60%
-
Net Worth 135,710 111,884 102,561 90,627 75,275 69,000 57,550 13.03%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Div 6,373 3,432 3,373 3,188 1,740 1,735 2,348 15.32%
Div Payout % 33.14% 25.65% 21.37% 32.45% 18.75% 21.00% 28.99% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 135,710 111,884 102,561 90,627 75,275 69,000 57,550 13.03%
NOSH 74,977 68,641 67,474 67,131 43,511 43,396 39,149 9.72%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.15% 5.97% 8.30% 5.20% 5.89% 6.05% 6.64% -
ROE 14.17% 11.96% 15.39% 10.84% 12.33% 11.98% 14.08% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 314.68 326.76 281.86 281.27 361.97 314.80 311.87 0.12%
EPS 25.65 19.49 23.39 14.64 14.17 19.05 20.70 3.10%
DPS 8.50 5.00 5.00 4.75 4.00 4.00 6.00 5.09%
NAPS 1.81 1.63 1.52 1.35 1.73 1.59 1.47 3.01%
Adjusted Per Share Value based on latest NOSH - 67,108
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.76 31.14 26.41 26.22 21.87 18.97 16.95 9.86%
EPS 2.67 1.86 2.19 1.36 1.29 1.15 1.13 13.06%
DPS 0.88 0.48 0.47 0.44 0.24 0.24 0.33 15.03%
NAPS 0.1884 0.1553 0.1424 0.1258 0.1045 0.0958 0.0799 13.03%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/02 31/12/01 26/12/00 -
Price 1.76 1.76 1.72 1.96 2.70 2.70 2.72 -
P/RPS 0.56 0.54 0.61 0.70 0.75 0.86 0.87 -6.09%
P/EPS 6.86 9.03 7.35 13.39 12.65 14.17 13.14 -8.86%
EY 14.57 11.08 13.60 7.47 7.90 7.06 7.61 9.71%
DY 4.83 2.84 2.91 2.42 1.48 1.48 2.21 11.81%
P/NAPS 0.97 1.08 1.13 1.45 1.56 1.70 1.85 -8.80%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/08 28/02/07 22/02/06 23/02/05 26/02/03 20/02/02 21/02/01 -
Price 1.68 1.72 1.71 1.91 2.45 3.00 2.60 -
P/RPS 0.53 0.53 0.61 0.68 0.68 0.95 0.83 -6.20%
P/EPS 6.55 8.82 7.31 13.05 11.48 15.75 12.56 -8.87%
EY 15.27 11.33 13.68 7.66 8.71 6.35 7.96 9.74%
DY 5.06 2.91 2.92 2.49 1.63 1.33 2.31 11.84%
P/NAPS 0.93 1.06 1.13 1.41 1.42 1.89 1.77 -8.78%

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