[AHEALTH] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.66%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 193,630 190,912 188,848 183,234 178,125 175,673 171,121 8.59%
PBT 18,011 13,443 13,785 15,616 15,702 15,639 14,888 13.54%
Tax -3,905 -3,852 -3,957 -4,513 -4,525 -4,373 -4,223 -5.08%
NP 14,106 9,591 9,828 11,103 11,177 11,266 10,665 20.51%
-
NP to SH 14,106 9,591 9,828 11,103 11,177 11,266 10,665 20.51%
-
Tax Rate 21.68% 28.65% 28.71% 28.90% 28.82% 27.96% 28.37% -
Total Cost 179,524 181,321 179,020 172,131 166,948 164,407 160,456 7.78%
-
Net Worth 99,019 94,173 90,595 89,019 86,705 86,790 83,160 12.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,368 3,168 3,168 3,168 3,334 2,179 2,179 33.71%
Div Payout % 23.88% 33.03% 32.24% 28.53% 29.84% 19.34% 20.43% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 99,019 94,173 90,595 89,019 86,705 86,790 83,160 12.35%
NOSH 67,360 67,266 67,108 66,932 66,696 66,252 66,000 1.37%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.29% 5.02% 5.20% 6.06% 6.27% 6.41% 6.23% -
ROE 14.25% 10.18% 10.85% 12.47% 12.89% 12.98% 12.82% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 287.46 283.81 281.41 273.76 267.07 265.16 259.27 7.12%
EPS 20.94 14.26 14.65 16.59 16.76 17.00 16.16 18.87%
DPS 5.00 4.75 4.75 4.75 5.00 3.29 3.30 31.95%
NAPS 1.47 1.40 1.35 1.33 1.30 1.31 1.26 10.83%
Adjusted Per Share Value based on latest NOSH - 66,932
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.89 26.51 26.23 25.45 24.74 24.40 23.76 8.60%
EPS 1.96 1.33 1.36 1.54 1.55 1.56 1.48 20.61%
DPS 0.47 0.44 0.44 0.44 0.46 0.30 0.30 34.92%
NAPS 0.1375 0.1308 0.1258 0.1236 0.1204 0.1205 0.1155 12.33%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.87 1.99 1.96 2.00 2.10 2.14 2.24 -
P/RPS 0.65 0.70 0.70 0.73 0.79 0.81 0.86 -17.03%
P/EPS 8.93 13.96 13.38 12.06 12.53 12.58 13.86 -25.42%
EY 11.20 7.16 7.47 8.29 7.98 7.95 7.21 34.16%
DY 2.67 2.39 2.42 2.38 2.38 1.54 1.47 48.92%
P/NAPS 1.27 1.42 1.45 1.50 1.62 1.63 1.78 -20.16%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 24/05/05 23/02/05 17/11/04 18/08/04 19/05/04 26/02/04 -
Price 1.82 1.88 1.91 1.98 1.98 2.00 2.18 -
P/RPS 0.63 0.66 0.68 0.72 0.74 0.75 0.84 -17.46%
P/EPS 8.69 13.19 13.04 11.94 11.82 11.76 13.49 -25.43%
EY 11.51 7.58 7.67 8.38 8.46 8.50 7.41 34.15%
DY 2.75 2.53 2.49 2.40 2.53 1.64 1.51 49.18%
P/NAPS 1.24 1.34 1.41 1.49 1.52 1.53 1.73 -19.92%

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