[AHEALTH] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.66%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 234,483 212,139 190,741 183,234 169,534 152,766 132,443 9.98%
PBT 19,072 17,702 18,236 15,616 14,094 12,253 11,136 9.37%
Tax -3,655 -4,178 -3,644 -4,513 -4,264 -3,591 -2,603 5.81%
NP 15,417 13,524 14,592 11,103 9,830 8,662 8,533 10.35%
-
NP to SH 15,417 13,524 14,592 11,103 9,830 8,662 8,533 10.35%
-
Tax Rate 19.16% 23.60% 19.98% 28.90% 30.25% 29.31% 23.37% -
Total Cost 219,066 198,615 176,149 172,131 159,704 144,104 123,910 9.95%
-
Net Worth 128,950 108,606 99,018 89,019 79,635 74,340 68,992 10.98%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,998 3,391 3,368 3,168 2,179 3,961 4,605 -6.90%
Div Payout % 19.45% 25.07% 23.08% 28.53% 22.17% 45.73% 53.97% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 128,950 108,606 99,018 89,019 79,635 74,340 68,992 10.98%
NOSH 74,971 67,878 67,359 66,932 65,814 43,474 43,391 9.53%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.57% 6.38% 7.65% 6.06% 5.80% 5.67% 6.44% -
ROE 11.96% 12.45% 14.74% 12.47% 12.34% 11.65% 12.37% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 312.76 312.53 283.17 273.76 257.59 351.40 305.23 0.40%
EPS 20.56 19.92 21.66 16.59 14.94 19.92 19.67 0.73%
DPS 4.00 5.00 5.00 4.75 3.31 9.12 10.60 -14.98%
NAPS 1.72 1.60 1.47 1.33 1.21 1.71 1.59 1.31%
Adjusted Per Share Value based on latest NOSH - 66,932
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 32.56 29.45 26.48 25.44 23.54 21.21 18.39 9.98%
EPS 2.14 1.88 2.03 1.54 1.36 1.20 1.18 10.42%
DPS 0.42 0.47 0.47 0.44 0.30 0.55 0.64 -6.77%
NAPS 0.179 0.1508 0.1375 0.1236 0.1106 0.1032 0.0958 10.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.73 1.70 1.78 2.00 1.89 2.88 2.28 -
P/RPS 0.55 0.54 0.63 0.73 0.73 0.82 0.75 -5.03%
P/EPS 8.41 8.53 8.22 12.06 12.65 14.45 11.59 -5.20%
EY 11.89 11.72 12.17 8.29 7.90 6.92 8.63 5.48%
DY 2.31 2.94 2.81 2.38 1.75 3.17 4.65 -11.00%
P/NAPS 1.01 1.06 1.21 1.50 1.56 1.68 1.43 -5.62%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 15/11/06 16/11/05 17/11/04 13/11/03 18/11/02 21/11/01 -
Price 1.72 1.76 1.78 1.98 2.17 2.70 2.68 -
P/RPS 0.55 0.56 0.63 0.72 0.84 0.77 0.88 -7.53%
P/EPS 8.36 8.83 8.22 11.94 14.53 13.55 13.63 -7.82%
EY 11.96 11.32 12.17 8.38 6.88 7.38 7.34 8.47%
DY 2.33 2.84 2.81 2.40 1.53 3.38 3.96 -8.45%
P/NAPS 1.00 1.10 1.21 1.49 1.79 1.58 1.69 -8.37%

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