[AHEALTH] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 73.3%
YoY- 128.1%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Revenue 77,454 70,118 65,412 57,341 55,887 43,646 38,589 10.45%
PBT 19,327 12,258 4,701 4,673 4,340 3,827 4,222 24.25%
Tax -1,636 -1,737 -859 2,122 -1,361 -707 -1,021 6.96%
NP 17,691 10,521 3,842 6,795 2,979 3,120 3,201 27.63%
-
NP to SH 13,215 8,733 3,633 6,795 2,979 3,120 3,201 22.43%
-
Tax Rate 8.46% 14.17% 18.27% -45.41% 31.36% 18.47% 24.18% -
Total Cost 59,763 59,597 61,570 50,546 52,908 40,526 35,388 7.76%
-
Net Worth 182,760 162,666 142,323 74,991 111,959 67,454 83,160 11.89%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Div 8,435 10,869 3,370 3,374 - - - -
Div Payout % 63.83% 124.46% 92.78% 49.66% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Net Worth 182,760 162,666 142,323 74,991 111,959 67,454 83,160 11.89%
NOSH 93,723 74,961 74,907 74,991 68,686 67,454 66,000 5.13%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
NP Margin 22.84% 15.00% 5.87% 11.85% 5.33% 7.15% 8.30% -
ROE 7.23% 5.37% 2.55% 9.06% 2.66% 4.63% 3.85% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
RPS 82.64 93.54 87.32 76.46 81.37 64.70 58.47 5.06%
EPS 14.10 11.65 4.85 9.06 4.34 4.62 4.85 16.45%
DPS 9.00 14.50 4.50 4.50 0.00 0.00 0.00 -
NAPS 1.95 2.17 1.90 1.00 1.63 1.00 1.26 6.43%
Adjusted Per Share Value based on latest NOSH - 74,991
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
RPS 10.76 9.74 9.09 7.97 7.77 6.06 5.36 10.45%
EPS 1.84 1.21 0.50 0.94 0.41 0.43 0.44 22.65%
DPS 1.17 1.51 0.47 0.47 0.00 0.00 0.00 -
NAPS 0.254 0.226 0.1978 0.1042 0.1556 0.0937 0.1156 11.89%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 -
Price 2.59 1.87 1.30 1.76 1.76 1.72 2.24 -
P/RPS 3.13 2.00 1.49 2.30 2.16 2.66 3.83 -2.83%
P/EPS 18.37 16.05 26.80 19.42 40.58 37.19 46.19 -12.33%
EY 5.44 6.23 3.73 5.15 2.46 2.69 2.17 14.01%
DY 3.47 7.75 3.46 2.56 0.00 0.00 0.00 -
P/NAPS 1.33 0.86 0.68 1.76 1.08 1.72 1.78 -4.07%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Date 24/02/11 23/02/10 27/02/09 27/02/08 28/02/07 22/02/06 26/02/04 -
Price 2.68 2.05 1.19 1.68 1.72 1.71 2.18 -
P/RPS 3.24 2.19 1.36 2.20 2.11 2.64 3.73 -1.99%
P/EPS 19.01 17.60 24.54 18.54 39.66 36.97 44.95 -11.55%
EY 5.26 5.68 4.08 5.39 2.52 2.70 2.22 13.10%
DY 3.36 7.07 3.78 2.68 0.00 0.00 0.00 -
P/NAPS 1.37 0.94 0.63 1.68 1.06 1.71 1.73 -3.27%

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