[AHEALTH] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.28%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 61,014 59,840 55,887 55,539 54,870 58,084 43,646 25.09%
PBT 6,078 4,400 4,340 4,012 3,611 6,252 3,827 36.23%
Tax -1,055 -906 -1,361 -1,100 -871 -1,500 -707 30.67%
NP 5,023 3,494 2,979 2,912 2,740 4,752 3,120 37.48%
-
NP to SH 5,023 3,494 2,979 2,912 2,740 4,752 3,120 37.48%
-
Tax Rate 17.36% 20.59% 31.36% 27.42% 24.12% 23.99% 18.47% -
Total Cost 55,991 56,346 52,908 52,627 52,130 53,332 40,526 24.12%
-
Net Worth 128,198 125,963 111,959 108,606 107,836 107,630 67,454 53.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,998 - - - 3,391 - - -
Div Payout % 59.70% - - - 123.76% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 128,198 125,963 111,959 108,606 107,836 107,630 67,454 53.61%
NOSH 74,970 74,978 68,686 67,878 67,821 67,692 67,454 7.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.23% 5.84% 5.33% 5.24% 4.99% 8.18% 7.15% -
ROE 3.92% 2.77% 2.66% 2.68% 2.54% 4.42% 4.63% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 81.38 79.81 81.37 81.82 80.90 85.81 64.70 16.57%
EPS 6.70 4.66 4.34 4.29 4.04 7.02 4.62 28.20%
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.71 1.68 1.63 1.60 1.59 1.59 1.00 43.13%
Adjusted Per Share Value based on latest NOSH - 67,878
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.47 8.31 7.76 7.71 7.62 8.07 6.06 25.08%
EPS 0.70 0.49 0.41 0.40 0.38 0.66 0.43 38.50%
DPS 0.42 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.178 0.1749 0.1555 0.1508 0.1498 0.1495 0.0937 53.56%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.68 1.75 1.76 1.70 1.72 1.76 1.72 -
P/RPS 2.06 2.19 2.16 2.08 2.13 2.05 2.66 -15.70%
P/EPS 25.07 37.55 40.58 39.63 42.57 25.07 37.19 -23.17%
EY 3.99 2.66 2.46 2.52 2.35 3.99 2.69 30.15%
DY 2.38 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.98 1.04 1.08 1.06 1.08 1.11 1.72 -31.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 28/02/07 15/11/06 23/08/06 24/05/06 22/02/06 -
Price 1.73 1.75 1.72 1.76 1.75 1.69 1.71 -
P/RPS 2.13 2.19 2.11 2.15 2.16 1.97 2.64 -13.36%
P/EPS 25.82 37.55 39.66 41.03 43.32 24.07 36.97 -21.33%
EY 3.87 2.66 2.52 2.44 2.31 4.15 2.70 27.20%
DY 2.31 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 1.01 1.04 1.06 1.10 1.10 1.06 1.71 -29.67%

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