[AHEALTH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.18%
YoY- 60.62%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 212,139 201,601 195,395 190,184 190,741 193,630 190,912 7.27%
PBT 17,702 17,275 21,618 19,672 18,236 18,011 13,443 20.11%
Tax -4,178 -3,908 -4,255 -3,886 -3,644 -3,905 -3,852 5.56%
NP 13,524 13,367 17,363 15,786 14,592 14,106 9,591 25.71%
-
NP to SH 13,524 13,367 17,363 15,786 14,592 14,106 9,591 25.71%
-
Tax Rate 23.60% 22.62% 19.68% 19.75% 19.98% 21.68% 28.65% -
Total Cost 198,615 188,234 178,032 174,398 176,149 179,524 181,321 6.25%
-
Net Worth 108,606 107,836 107,630 67,454 99,018 99,019 94,173 9.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,391 3,391 3,368 3,368 3,368 3,368 3,168 4.63%
Div Payout % 25.07% 25.37% 19.40% 21.34% 23.08% 23.88% 33.03% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 108,606 107,836 107,630 67,454 99,018 99,019 94,173 9.96%
NOSH 67,878 67,821 67,692 67,454 67,359 67,360 67,266 0.60%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.38% 6.63% 8.89% 8.30% 7.65% 7.29% 5.02% -
ROE 12.45% 12.40% 16.13% 23.40% 14.74% 14.25% 10.18% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 312.53 297.25 288.65 281.94 283.17 287.46 283.81 6.63%
EPS 19.92 19.71 25.65 23.40 21.66 20.94 14.26 24.93%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 4.75 3.47%
NAPS 1.60 1.59 1.59 1.00 1.47 1.47 1.40 9.30%
Adjusted Per Share Value based on latest NOSH - 67,454
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.46 28.00 27.14 26.41 26.49 26.89 26.51 7.28%
EPS 1.88 1.86 2.41 2.19 2.03 1.96 1.33 25.92%
DPS 0.47 0.47 0.47 0.47 0.47 0.47 0.44 4.49%
NAPS 0.1508 0.1498 0.1495 0.0937 0.1375 0.1375 0.1308 9.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.70 1.72 1.76 1.72 1.78 1.87 1.99 -
P/RPS 0.54 0.58 0.61 0.61 0.63 0.65 0.70 -15.87%
P/EPS 8.53 8.73 6.86 7.35 8.22 8.93 13.96 -27.97%
EY 11.72 11.46 14.57 13.61 12.17 11.20 7.16 38.85%
DY 2.94 2.91 2.84 2.91 2.81 2.67 2.39 14.79%
P/NAPS 1.06 1.08 1.11 1.72 1.21 1.27 1.42 -17.69%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 23/08/06 24/05/06 22/02/06 16/11/05 24/08/05 24/05/05 -
Price 1.76 1.75 1.69 1.71 1.78 1.82 1.88 -
P/RPS 0.56 0.59 0.59 0.61 0.63 0.63 0.66 -10.36%
P/EPS 8.83 8.88 6.59 7.31 8.22 8.69 13.19 -23.45%
EY 11.32 11.26 15.18 13.69 12.17 11.51 7.58 30.62%
DY 2.84 2.86 2.96 2.92 2.81 2.75 2.53 8.00%
P/NAPS 1.10 1.10 1.06 1.71 1.21 1.24 1.34 -12.31%

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