[AHEALTH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 55.0%
YoY- -10.41%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 140,198 70,278 259,239 193,827 126,402 63,855 235,937 -29.34%
PBT 11,522 5,931 19,019 14,318 9,238 5,009 19,405 -29.37%
Tax -2,685 -1,656 -3,911 -3,052 -2,049 -1,052 -172 525.65%
NP 8,837 4,275 15,108 11,266 7,189 3,957 19,233 -40.48%
-
NP to SH 8,445 4,229 14,776 11,143 7,189 3,957 19,233 -42.25%
-
Tax Rate 23.30% 27.92% 20.56% 21.32% 22.18% 21.00% 0.89% -
Total Cost 131,361 66,003 244,131 182,561 119,213 59,898 216,704 -28.39%
-
Net Worth 148,499 146,965 142,437 140,974 139,432 137,146 135,710 6.19%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,937 - 7,121 3,749 3,748 - 6,373 -27.48%
Div Payout % 46.63% - 48.20% 33.65% 52.14% - 33.14% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 148,499 146,965 142,437 140,974 139,432 137,146 135,710 6.19%
NOSH 74,999 74,982 74,967 74,986 74,963 74,943 74,977 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.30% 6.08% 5.83% 5.81% 5.69% 6.20% 8.15% -
ROE 5.69% 2.88% 10.37% 7.90% 5.16% 2.89% 14.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 186.93 93.73 345.80 258.48 168.62 85.20 314.68 -29.35%
EPS 11.26 5.64 19.71 14.86 9.59 5.28 25.65 -42.26%
DPS 5.25 0.00 9.50 5.00 5.00 0.00 8.50 -27.49%
NAPS 1.98 1.96 1.90 1.88 1.86 1.83 1.81 6.17%
Adjusted Per Share Value based on latest NOSH - 75,028
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.47 9.76 36.00 26.92 17.55 8.87 32.77 -29.34%
EPS 1.17 0.59 2.05 1.55 1.00 0.55 2.67 -42.33%
DPS 0.55 0.00 0.99 0.52 0.52 0.00 0.89 -27.46%
NAPS 0.2062 0.2041 0.1978 0.1958 0.1936 0.1905 0.1885 6.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.40 1.24 1.30 1.69 1.70 1.61 1.76 -
P/RPS 0.75 1.32 0.38 0.65 1.01 1.89 0.56 21.52%
P/EPS 12.43 21.99 6.60 11.37 17.73 30.49 6.86 48.68%
EY 8.04 4.55 15.16 8.79 5.64 3.28 14.57 -32.74%
DY 3.75 0.00 7.31 2.96 2.94 0.00 4.83 -15.53%
P/NAPS 0.71 0.63 0.68 0.90 0.91 0.88 0.97 -18.79%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 27/02/09 19/11/08 20/08/08 21/05/08 27/02/08 -
Price 1.60 1.38 1.19 1.69 1.70 1.73 1.68 -
P/RPS 0.86 1.47 0.34 0.65 1.01 2.03 0.53 38.12%
P/EPS 14.21 24.47 6.04 11.37 17.73 32.77 6.55 67.66%
EY 7.04 4.09 16.56 8.79 5.64 3.05 15.27 -40.34%
DY 3.28 0.00 7.98 2.96 2.94 0.00 5.06 -25.11%
P/NAPS 0.81 0.70 0.63 0.90 0.91 0.95 0.93 -8.80%

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