[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 32.6%
YoY- -23.17%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 212,601 140,198 70,278 259,239 193,827 126,402 63,855 122.80%
PBT 17,835 11,522 5,931 19,019 14,318 9,238 5,009 132.99%
Tax -3,806 -2,685 -1,656 -3,911 -3,052 -2,049 -1,052 135.48%
NP 14,029 8,837 4,275 15,108 11,266 7,189 3,957 132.33%
-
NP to SH 13,411 8,445 4,229 14,776 11,143 7,189 3,957 125.46%
-
Tax Rate 21.34% 23.30% 27.92% 20.56% 21.32% 22.18% 21.00% -
Total Cost 198,572 131,361 66,003 244,131 182,561 119,213 59,898 122.17%
-
Net Worth 150,676 148,499 146,965 142,437 140,974 139,432 137,146 6.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,937 - 7,121 3,749 3,748 - -
Div Payout % - 46.63% - 48.20% 33.65% 52.14% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 150,676 148,499 146,965 142,437 140,974 139,432 137,146 6.46%
NOSH 74,963 74,999 74,982 74,967 74,986 74,963 74,943 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.60% 6.30% 6.08% 5.83% 5.81% 5.69% 6.20% -
ROE 8.90% 5.69% 2.88% 10.37% 7.90% 5.16% 2.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 283.61 186.93 93.73 345.80 258.48 168.62 85.20 122.77%
EPS 17.89 11.26 5.64 19.71 14.86 9.59 5.28 125.42%
DPS 0.00 5.25 0.00 9.50 5.00 5.00 0.00 -
NAPS 2.01 1.98 1.96 1.90 1.88 1.86 1.83 6.44%
Adjusted Per Share Value based on latest NOSH - 74,907
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.52 19.47 9.76 36.00 26.92 17.55 8.87 122.74%
EPS 1.86 1.17 0.59 2.05 1.55 1.00 0.55 125.13%
DPS 0.00 0.55 0.00 0.99 0.52 0.52 0.00 -
NAPS 0.2093 0.2062 0.2041 0.1978 0.1958 0.1936 0.1905 6.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.77 1.40 1.24 1.30 1.69 1.70 1.61 -
P/RPS 0.62 0.75 1.32 0.38 0.65 1.01 1.89 -52.40%
P/EPS 9.89 12.43 21.99 6.60 11.37 17.73 30.49 -52.75%
EY 10.11 8.04 4.55 15.16 8.79 5.64 3.28 111.65%
DY 0.00 3.75 0.00 7.31 2.96 2.94 0.00 -
P/NAPS 0.88 0.71 0.63 0.68 0.90 0.91 0.88 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 20/05/09 27/02/09 19/11/08 20/08/08 21/05/08 -
Price 1.84 1.60 1.38 1.19 1.69 1.70 1.73 -
P/RPS 0.65 0.86 1.47 0.34 0.65 1.01 2.03 -53.16%
P/EPS 10.29 14.21 24.47 6.04 11.37 17.73 32.77 -53.76%
EY 9.72 7.04 4.09 16.56 8.79 5.64 3.05 116.40%
DY 0.00 3.28 0.00 7.98 2.96 2.94 0.00 -
P/NAPS 0.92 0.81 0.70 0.63 0.90 0.91 0.95 -2.11%

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