[AHEALTH] QoQ TTM 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- 1.17%
YoY- -7.32%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 232,280 226,136 224,380 212,139 201,601 195,395 190,184 14.30%
PBT 18,830 16,363 18,215 17,702 17,275 21,618 19,672 -2.88%
Tax -4,422 -4,238 -4,832 -4,178 -3,908 -4,255 -3,886 9.02%
NP 14,408 12,125 13,383 13,524 13,367 17,363 15,786 -5.92%
-
NP to SH 14,408 12,125 13,383 13,524 13,367 17,363 15,786 -5.92%
-
Tax Rate 23.48% 25.90% 26.53% 23.60% 22.62% 19.68% 19.75% -
Total Cost 217,872 214,011 210,997 198,615 188,234 178,032 174,398 16.04%
-
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 3,391 3,391 3,391 3,368 3,368 -7.48%
Div Payout % 20.81% 27.97% 25.34% 25.07% 25.37% 19.40% 21.34% -
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 6.20% 5.36% 5.96% 6.38% 6.63% 8.89% 8.30% -
ROE 11.24% 9.63% 11.95% 12.45% 12.40% 16.13% 23.40% -
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 309.83 301.60 326.67 312.53 297.25 288.65 281.94 6.50%
EPS 19.22 16.17 19.48 19.92 19.71 25.65 23.40 -12.32%
DPS 4.00 4.52 5.00 5.00 5.00 5.00 5.00 -13.85%
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 32.26 31.40 31.16 29.46 28.00 27.14 26.41 14.31%
EPS 2.00 1.68 1.86 1.88 1.86 2.41 2.19 -5.88%
DPS 0.42 0.47 0.47 0.47 0.47 0.47 0.47 -7.24%
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 0.54 0.58 0.54 0.54 0.58 0.61 0.61 -7.82%
P/EPS 8.74 10.82 9.03 8.53 8.73 6.86 7.35 12.27%
EY 11.44 9.24 11.07 11.72 11.46 14.57 13.61 -10.96%
DY 2.38 2.58 2.84 2.94 2.91 2.84 2.91 -12.57%
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 0.56 0.58 0.53 0.56 0.59 0.59 0.61 -5.55%
P/EPS 9.00 10.82 8.83 8.83 8.88 6.59 7.31 14.91%
EY 11.11 9.24 11.33 11.32 11.26 15.18 13.69 -13.02%
DY 2.31 2.58 2.91 2.84 2.86 2.96 2.92 -14.49%
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