[AHEALTH] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 18.83%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 297,172 273,035 241,485 232,280 201,601 193,630 178,125 8.90%
PBT 35,246 21,303 18,165 18,830 17,275 18,011 15,702 14.41%
Tax -6,566 -4,547 -260 -4,422 -3,908 -3,905 -4,525 6.39%
NP 28,680 16,756 17,905 14,408 13,367 14,106 11,177 16.99%
-
NP to SH 26,203 16,032 17,905 14,408 13,367 14,106 11,177 15.25%
-
Tax Rate 18.63% 21.34% 1.43% 23.48% 22.62% 21.68% 28.82% -
Total Cost 268,492 256,279 223,580 217,872 188,234 179,524 166,948 8.23%
-
Net Worth 166,785 148,500 139,478 128,198 107,836 99,019 86,705 11.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 14,617 7,308 7,124 2,998 3,391 3,368 3,334 27.91%
Div Payout % 55.79% 45.59% 39.79% 20.81% 25.37% 23.88% 29.84% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 166,785 148,500 139,478 128,198 107,836 99,019 86,705 11.51%
NOSH 93,699 75,000 74,988 74,970 67,821 67,360 66,696 5.82%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.65% 6.14% 7.41% 6.20% 6.63% 7.29% 6.27% -
ROE 15.71% 10.80% 12.84% 11.24% 12.40% 14.25% 12.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 317.15 364.05 322.03 309.83 297.25 287.46 267.07 2.90%
EPS 27.96 21.38 23.88 19.22 19.71 20.94 16.76 8.89%
DPS 15.60 9.75 9.50 4.00 5.00 5.00 5.00 20.87%
NAPS 1.78 1.98 1.86 1.71 1.59 1.47 1.30 5.37%
Adjusted Per Share Value based on latest NOSH - 74,970
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 41.29 37.94 33.56 32.28 28.01 26.91 24.75 8.90%
EPS 3.64 2.23 2.49 2.00 1.86 1.96 1.55 15.28%
DPS 2.03 1.02 0.99 0.42 0.47 0.47 0.46 28.05%
NAPS 0.2318 0.2064 0.1938 0.1781 0.1498 0.1376 0.1205 11.51%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.44 1.40 1.70 1.68 1.72 1.87 2.10 -
P/RPS 0.77 0.38 0.53 0.54 0.58 0.65 0.79 -0.42%
P/EPS 8.73 6.55 7.12 8.74 8.73 8.93 12.53 -5.84%
EY 11.46 15.27 14.05 11.44 11.46 11.20 7.98 6.21%
DY 6.39 6.96 5.59 2.38 2.91 2.67 2.38 17.88%
P/NAPS 1.37 0.71 0.91 0.98 1.08 1.27 1.62 -2.75%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 19/08/09 20/08/08 22/08/07 23/08/06 24/08/05 18/08/04 -
Price 2.56 1.60 1.70 1.73 1.75 1.82 1.98 -
P/RPS 0.81 0.44 0.53 0.56 0.59 0.63 0.74 1.51%
P/EPS 9.15 7.49 7.12 9.00 8.88 8.69 11.82 -4.17%
EY 10.92 13.36 14.05 11.11 11.26 11.51 8.46 4.34%
DY 6.09 6.09 5.59 2.31 2.86 2.75 2.53 15.75%
P/NAPS 1.44 0.81 0.91 1.01 1.10 1.24 1.52 -0.89%

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