[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 28.64%
YoY- -15.22%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 178,596 120,854 59,840 224,288 168,493 112,954 58,084 111.30%
PBT 14,732 10,478 4,400 18,215 13,875 9,863 6,252 76.98%
Tax -2,294 -1,961 -906 -4,833 -3,472 -2,371 -1,500 32.70%
NP 12,438 8,517 3,494 13,382 10,403 7,492 4,752 89.81%
-
NP to SH 12,438 8,517 3,494 13,382 10,403 7,492 4,752 89.81%
-
Tax Rate 15.57% 18.72% 20.59% 26.53% 25.02% 24.04% 23.99% -
Total Cost 166,158 112,337 56,346 210,906 158,090 105,462 53,332 113.16%
-
Net Worth 128,953 128,204 125,963 111,884 108,647 107,705 107,630 12.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,998 - 3,432 3,395 3,386 - -
Div Payout % - 35.21% - 25.65% 32.64% 45.21% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 128,953 128,204 125,963 111,884 108,647 107,705 107,630 12.79%
NOSH 74,972 74,973 74,978 68,641 67,904 67,739 67,692 7.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.96% 7.05% 5.84% 5.97% 6.17% 6.63% 8.18% -
ROE 9.65% 6.64% 2.77% 11.96% 9.58% 6.96% 4.42% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 238.21 161.20 79.81 326.76 248.13 166.75 85.81 97.39%
EPS 16.59 11.36 4.66 19.49 15.32 11.06 7.02 77.32%
DPS 0.00 4.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.72 1.71 1.68 1.63 1.60 1.59 1.59 5.37%
Adjusted Per Share Value based on latest NOSH - 68,686
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.80 16.78 8.31 31.15 23.40 15.69 8.07 111.22%
EPS 1.73 1.18 0.49 1.86 1.44 1.04 0.66 89.99%
DPS 0.00 0.42 0.00 0.48 0.47 0.47 0.00 -
NAPS 0.1791 0.178 0.1749 0.1554 0.1509 0.1496 0.1495 12.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.73 1.68 1.75 1.76 1.70 1.72 1.76 -
P/RPS 0.73 1.04 2.19 0.54 0.69 1.03 2.05 -49.72%
P/EPS 10.43 14.79 37.55 9.03 11.10 15.55 25.07 -44.24%
EY 9.59 6.76 2.66 11.08 9.01 6.43 3.99 79.33%
DY 0.00 2.38 0.00 2.84 2.94 2.91 0.00 -
P/NAPS 1.01 0.98 1.04 1.08 1.06 1.08 1.11 -6.09%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 23/05/07 28/02/07 15/11/06 23/08/06 24/05/06 -
Price 1.72 1.73 1.75 1.72 1.76 1.75 1.69 -
P/RPS 0.72 1.07 2.19 0.53 0.71 1.05 1.97 -48.85%
P/EPS 10.37 15.23 37.55 8.82 11.49 15.82 24.07 -42.92%
EY 9.65 6.57 2.66 11.33 8.70 6.32 4.15 75.42%
DY 0.00 2.31 0.00 2.91 2.84 2.86 0.00 -
P/NAPS 1.00 1.01 1.04 1.06 1.10 1.10 1.06 -3.80%

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