[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.64%
YoY- 19.56%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 252,804 255,420 235,937 238,128 241,708 239,360 224,288 8.31%
PBT 18,476 20,036 19,405 19,642 20,956 17,600 18,215 0.95%
Tax -4,098 -4,208 -172 -3,058 -3,922 -3,624 -4,833 -10.42%
NP 14,378 15,828 19,233 16,584 17,034 13,976 13,382 4.90%
-
NP to SH 14,378 15,828 19,233 16,584 17,034 13,976 13,382 4.90%
-
Tax Rate 22.18% 21.00% 0.89% 15.57% 18.72% 20.59% 26.53% -
Total Cost 238,426 239,592 216,704 221,544 224,674 225,384 210,906 8.52%
-
Net Worth 139,432 137,146 135,710 128,953 128,204 125,963 111,884 15.82%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,496 - 6,373 - 5,997 - 3,432 68.42%
Div Payout % 52.14% - 33.14% - 35.21% - 25.65% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 139,432 137,146 135,710 128,953 128,204 125,963 111,884 15.82%
NOSH 74,963 74,943 74,977 74,972 74,973 74,978 68,641 6.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.69% 6.20% 8.15% 6.96% 7.05% 5.84% 5.97% -
ROE 10.31% 11.54% 14.17% 12.86% 13.29% 11.10% 11.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 337.24 340.82 314.68 317.62 322.39 319.24 326.76 2.12%
EPS 19.18 21.12 25.65 22.12 22.72 18.64 19.49 -1.06%
DPS 10.00 0.00 8.50 0.00 8.00 0.00 5.00 58.80%
NAPS 1.86 1.83 1.81 1.72 1.71 1.68 1.63 9.20%
Adjusted Per Share Value based on latest NOSH - 74,971
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 35.11 35.47 32.77 33.07 33.57 33.24 31.15 8.31%
EPS 2.00 2.20 2.67 2.30 2.37 1.94 1.86 4.96%
DPS 1.04 0.00 0.89 0.00 0.83 0.00 0.48 67.51%
NAPS 0.1936 0.1905 0.1885 0.1791 0.178 0.1749 0.1554 15.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.70 1.61 1.76 1.73 1.68 1.75 1.76 -
P/RPS 0.50 0.47 0.56 0.54 0.52 0.55 0.54 -5.00%
P/EPS 8.86 7.62 6.86 7.82 7.39 9.39 9.03 -1.26%
EY 11.28 13.12 14.57 12.79 13.52 10.65 11.08 1.20%
DY 5.88 0.00 4.83 0.00 4.76 0.00 2.84 62.51%
P/NAPS 0.91 0.88 0.97 1.01 0.98 1.04 1.08 -10.79%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 27/02/08 21/11/07 22/08/07 23/05/07 28/02/07 -
Price 1.70 1.73 1.68 1.72 1.73 1.75 1.72 -
P/RPS 0.50 0.51 0.53 0.54 0.54 0.55 0.53 -3.81%
P/EPS 8.86 8.19 6.55 7.78 7.61 9.39 8.82 0.30%
EY 11.28 12.21 15.27 12.86 13.13 10.65 11.33 -0.29%
DY 5.88 0.00 5.06 0.00 4.62 0.00 2.91 59.89%
P/NAPS 0.91 0.95 0.93 1.00 1.01 1.04 1.06 -9.68%

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