[AHEALTH] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.17%
YoY- -7.32%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 278,013 251,168 234,483 212,139 190,741 183,234 169,534 8.58%
PBT 22,536 18,991 19,072 17,702 18,236 15,616 14,094 8.12%
Tax -4,665 -930 -3,655 -4,178 -3,644 -4,513 -4,264 1.50%
NP 17,871 18,061 15,417 13,524 14,592 11,103 9,830 10.46%
-
NP to SH 17,044 17,938 15,417 13,524 14,592 11,103 9,830 9.59%
-
Tax Rate 20.70% 4.90% 19.16% 23.60% 19.98% 28.90% 30.25% -
Total Cost 260,142 233,107 219,066 198,615 176,149 172,131 159,704 8.46%
-
Net Worth 150,030 141,053 128,950 108,606 99,018 89,019 79,635 11.12%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 7,308 7,124 2,998 3,391 3,368 3,168 2,179 22.32%
Div Payout % 42.88% 39.71% 19.45% 25.07% 23.08% 28.53% 22.17% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 150,030 141,053 128,950 108,606 99,018 89,019 79,635 11.12%
NOSH 75,015 75,028 74,971 67,878 67,359 66,932 65,814 2.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.43% 7.19% 6.57% 6.38% 7.65% 6.06% 5.80% -
ROE 11.36% 12.72% 11.96% 12.45% 14.74% 12.47% 12.34% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 370.61 334.76 312.76 312.53 283.17 273.76 257.59 6.24%
EPS 22.72 23.91 20.56 19.92 21.66 16.59 14.94 7.22%
DPS 9.75 9.50 4.00 5.00 5.00 4.75 3.31 19.70%
NAPS 2.00 1.88 1.72 1.60 1.47 1.33 1.21 8.72%
Adjusted Per Share Value based on latest NOSH - 67,878
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 38.63 34.90 32.58 29.48 26.50 25.46 23.56 8.58%
EPS 2.37 2.49 2.14 1.88 2.03 1.54 1.37 9.55%
DPS 1.02 0.99 0.42 0.47 0.47 0.44 0.30 22.60%
NAPS 0.2085 0.196 0.1792 0.1509 0.1376 0.1237 0.1107 11.11%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.77 1.69 1.73 1.70 1.78 2.00 1.89 -
P/RPS 0.48 0.50 0.55 0.54 0.63 0.73 0.73 -6.74%
P/EPS 7.79 7.07 8.41 8.53 8.22 12.06 12.65 -7.75%
EY 12.84 14.15 11.89 11.72 12.17 8.29 7.90 8.42%
DY 5.51 5.62 2.31 2.94 2.81 2.38 1.75 21.04%
P/NAPS 0.89 0.90 1.01 1.06 1.21 1.50 1.56 -8.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 19/11/08 21/11/07 15/11/06 16/11/05 17/11/04 13/11/03 -
Price 1.84 1.69 1.72 1.76 1.78 1.98 2.17 -
P/RPS 0.50 0.50 0.55 0.56 0.63 0.72 0.84 -8.27%
P/EPS 8.10 7.07 8.36 8.83 8.22 11.94 14.53 -9.27%
EY 12.35 14.15 11.96 11.32 12.17 8.38 6.88 10.23%
DY 5.30 5.62 2.33 2.84 2.81 2.40 1.53 22.98%
P/NAPS 0.92 0.90 1.00 1.10 1.21 1.49 1.79 -10.49%

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