[AHEALTH] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.3%
YoY- -4.52%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Revenue 70,118 65,412 57,341 55,887 43,646 38,589 44,203 9.66%
PBT 12,258 4,701 4,673 4,340 3,827 4,222 2,391 38.64%
Tax -1,737 -859 2,122 -1,361 -707 -1,021 -465 30.13%
NP 10,521 3,842 6,795 2,979 3,120 3,201 1,926 40.41%
-
NP to SH 8,733 3,633 6,795 2,979 3,120 3,201 1,926 35.27%
-
Tax Rate 14.17% 18.27% -45.41% 31.36% 18.47% 24.18% 19.45% -
Total Cost 59,597 61,570 50,546 52,908 40,526 35,388 42,277 7.10%
-
Net Worth 162,666 142,323 74,991 111,959 67,454 83,160 90,595 12.41%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Div 10,869 3,370 3,374 - - - - -
Div Payout % 124.46% 92.78% 49.66% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Net Worth 162,666 142,323 74,991 111,959 67,454 83,160 90,595 12.41%
NOSH 74,961 74,907 74,991 68,686 67,454 66,000 67,108 2.23%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
NP Margin 15.00% 5.87% 11.85% 5.33% 7.15% 8.30% 4.36% -
ROE 5.37% 2.55% 9.06% 2.66% 4.63% 3.85% 2.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 93.54 87.32 76.46 81.37 64.70 58.47 65.87 7.26%
EPS 11.65 4.85 9.06 4.34 4.62 4.85 2.87 32.31%
DPS 14.50 4.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.90 1.00 1.63 1.00 1.26 1.35 9.95%
Adjusted Per Share Value based on latest NOSH - 68,686
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 9.74 9.09 7.97 7.77 6.06 5.36 6.14 9.66%
EPS 1.21 0.50 0.94 0.41 0.43 0.44 0.27 34.96%
DPS 1.51 0.47 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.226 0.1978 0.1042 0.1556 0.0937 0.1156 0.1259 12.40%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 31/12/04 -
Price 1.87 1.30 1.76 1.76 1.72 2.24 1.96 -
P/RPS 2.00 1.49 2.30 2.16 2.66 3.83 2.98 -7.66%
P/EPS 16.05 26.80 19.42 40.58 37.19 46.19 68.29 -25.13%
EY 6.23 3.73 5.15 2.46 2.69 2.17 1.46 33.64%
DY 7.75 3.46 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.68 1.76 1.08 1.72 1.78 1.45 -9.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 23/02/10 27/02/09 27/02/08 28/02/07 22/02/06 26/02/04 23/02/05 -
Price 2.05 1.19 1.68 1.72 1.71 2.18 1.91 -
P/RPS 2.19 1.36 2.20 2.11 2.64 3.73 2.90 -5.45%
P/EPS 17.60 24.54 18.54 39.66 36.97 44.95 66.55 -23.34%
EY 5.68 4.08 5.39 2.52 2.70 2.22 1.50 30.49%
DY 7.07 3.78 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.63 1.68 1.06 1.71 1.73 1.41 -7.78%

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