[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 146,538 101,536 52,873 188,823 144,645 96,755 50,829 102.43%
PBT 15,845 12,260 4,306 13,785 11,394 8,034 4,648 126.33%
Tax -3,180 -2,350 -1,131 -3,957 -3,492 -2,401 -1,236 87.65%
NP 12,665 9,910 3,175 9,828 7,902 5,633 3,412 139.54%
-
NP to SH 12,665 9,910 3,175 9,828 7,902 5,633 3,412 139.54%
-
Tax Rate 20.07% 19.17% 26.27% 28.71% 30.65% 29.89% 26.59% -
Total Cost 133,873 91,626 49,698 178,995 136,743 91,122 47,417 99.63%
-
Net Worth 99,134 99,032 94,173 90,627 88,989 86,661 86,790 9.26%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,371 3,368 - 3,188 3,178 3,333 - -
Div Payout % 26.62% 33.99% - 32.45% 40.22% 59.17% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 99,134 99,032 94,173 90,627 88,989 86,661 86,790 9.26%
NOSH 67,438 67,369 67,266 67,131 66,909 66,662 66,252 1.18%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.64% 9.76% 6.00% 5.20% 5.46% 5.82% 6.71% -
ROE 12.78% 10.01% 3.37% 10.84% 8.88% 6.50% 3.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 217.29 150.72 78.60 281.27 216.18 145.14 76.72 100.05%
EPS 18.78 14.71 4.72 14.64 11.81 8.45 5.15 136.72%
DPS 5.00 5.00 0.00 4.75 4.75 5.00 0.00 -
NAPS 1.47 1.47 1.40 1.35 1.33 1.30 1.31 7.97%
Adjusted Per Share Value based on latest NOSH - 67,108
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.35 14.10 7.34 26.22 20.09 13.44 7.06 102.40%
EPS 1.76 1.38 0.44 1.36 1.10 0.78 0.47 140.95%
DPS 0.47 0.47 0.00 0.44 0.44 0.46 0.00 -
NAPS 0.1377 0.1375 0.1308 0.1259 0.1236 0.1203 0.1205 9.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.78 1.87 1.99 1.96 2.00 2.10 2.14 -
P/RPS 0.82 1.24 2.53 0.70 0.93 1.45 2.79 -55.76%
P/EPS 9.48 12.71 42.16 13.39 16.93 24.85 41.55 -62.62%
EY 10.55 7.87 2.37 7.47 5.91 4.02 2.41 167.36%
DY 2.81 2.67 0.00 2.42 2.38 2.38 0.00 -
P/NAPS 1.21 1.27 1.42 1.45 1.50 1.62 1.63 -18.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 24/08/05 24/05/05 23/02/05 17/11/04 18/08/04 19/05/04 -
Price 1.78 1.82 1.88 1.91 1.98 1.98 2.00 -
P/RPS 0.82 1.21 2.39 0.68 0.92 1.36 2.61 -53.75%
P/EPS 9.48 12.37 39.83 13.05 16.77 23.43 38.83 -60.90%
EY 10.55 8.08 2.51 7.66 5.96 4.27 2.58 155.49%
DY 2.81 2.75 0.00 2.49 2.40 2.53 0.00 -
P/NAPS 1.21 1.24 1.34 1.41 1.49 1.52 1.53 -14.46%

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