[AHEALTH] QoQ Annualized Quarter 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- -7.43%
YoY- -17.86%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 241,708 239,360 224,288 224,657 225,908 232,336 190,184 17.38%
PBT 20,956 17,600 18,215 18,500 19,726 25,008 19,672 4.31%
Tax -3,922 -3,624 -4,833 -4,629 -4,742 -6,000 -3,887 0.60%
NP 17,034 13,976 13,382 13,870 14,984 19,008 15,785 5.22%
-
NP to SH 17,034 13,976 13,382 13,870 14,984 19,008 15,785 5.22%
-
Tax Rate 18.72% 20.59% 26.53% 25.02% 24.04% 23.99% 19.76% -
Total Cost 224,674 225,384 210,906 210,786 210,924 213,328 174,399 18.45%
-
Net Worth 128,204 125,963 111,884 108,647 107,705 107,630 102,561 16.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,997 - 3,432 4,526 6,773 - 3,373 46.91%
Div Payout % 35.21% - 25.65% 32.64% 45.21% - 21.37% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 128,204 125,963 111,884 108,647 107,705 107,630 102,561 16.08%
NOSH 74,973 74,978 68,641 67,904 67,739 67,692 67,474 7.29%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.05% 5.84% 5.97% 6.17% 6.63% 8.18% 8.30% -
ROE 13.29% 11.10% 11.96% 12.77% 13.91% 17.66% 15.39% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 322.39 319.24 326.76 330.84 333.49 343.22 281.86 9.39%
EPS 22.72 18.64 19.49 20.43 22.12 28.08 23.39 -1.92%
DPS 8.00 0.00 5.00 6.67 10.00 0.00 5.00 36.91%
NAPS 1.71 1.68 1.63 1.60 1.59 1.59 1.52 8.19%
Adjusted Per Share Value based on latest NOSH - 67,878
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.57 33.24 31.15 31.20 31.37 32.27 26.41 17.39%
EPS 2.37 1.94 1.86 1.93 2.08 2.64 2.19 5.42%
DPS 0.83 0.00 0.48 0.63 0.94 0.00 0.47 46.25%
NAPS 0.178 0.1749 0.1554 0.1509 0.1496 0.1495 0.1424 16.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.68 1.75 1.76 1.70 1.72 1.76 1.72 -
P/RPS 0.52 0.55 0.54 0.51 0.52 0.51 0.61 -10.12%
P/EPS 7.39 9.39 9.03 8.32 7.78 6.27 7.35 0.36%
EY 13.52 10.65 11.08 12.02 12.86 15.95 13.60 -0.39%
DY 4.76 0.00 2.84 3.92 5.81 0.00 2.91 38.95%
P/NAPS 0.98 1.04 1.08 1.06 1.08 1.11 1.13 -9.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 28/02/07 15/11/06 23/08/06 24/05/06 22/02/06 -
Price 1.73 1.75 1.72 1.76 1.75 1.69 1.71 -
P/RPS 0.54 0.55 0.53 0.53 0.52 0.49 0.61 -7.82%
P/EPS 7.61 9.39 8.82 8.62 7.91 6.02 7.31 2.72%
EY 13.13 10.65 11.33 11.61 12.64 16.62 13.68 -2.70%
DY 4.62 0.00 2.91 3.79 5.71 0.00 2.92 35.89%
P/NAPS 1.01 1.04 1.06 1.10 1.10 1.06 1.13 -7.23%

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