[AHEALTH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.04%
YoY- -15.22%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 234,483 232,280 226,136 224,380 212,139 201,601 195,395 12.91%
PBT 19,072 18,830 16,363 18,215 17,702 17,275 21,618 -8.00%
Tax -3,655 -4,422 -4,238 -4,832 -4,178 -3,908 -4,255 -9.62%
NP 15,417 14,408 12,125 13,383 13,524 13,367 17,363 -7.61%
-
NP to SH 15,417 14,408 12,125 13,383 13,524 13,367 17,363 -7.61%
-
Tax Rate 19.16% 23.48% 25.90% 26.53% 23.60% 22.62% 19.68% -
Total Cost 219,066 217,872 214,011 210,997 198,615 188,234 178,032 14.81%
-
Net Worth 128,950 128,198 125,963 111,959 108,606 107,836 107,630 12.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,998 2,998 3,391 3,391 3,391 3,391 3,368 -7.45%
Div Payout % 19.45% 20.81% 27.97% 25.34% 25.07% 25.37% 19.40% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 128,950 128,198 125,963 111,959 108,606 107,836 107,630 12.79%
NOSH 74,971 74,970 74,978 68,686 67,878 67,821 67,692 7.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.57% 6.20% 5.36% 5.96% 6.38% 6.63% 8.89% -
ROE 11.96% 11.24% 9.63% 11.95% 12.45% 12.40% 16.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 312.76 309.83 301.60 326.67 312.53 297.25 288.65 5.48%
EPS 20.56 19.22 16.17 19.48 19.92 19.71 25.65 -13.69%
DPS 4.00 4.00 4.52 5.00 5.00 5.00 5.00 -13.81%
NAPS 1.72 1.71 1.68 1.63 1.60 1.59 1.59 5.37%
Adjusted Per Share Value based on latest NOSH - 68,686
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.56 32.26 31.40 31.16 29.46 28.00 27.14 12.89%
EPS 2.14 2.00 1.68 1.86 1.88 1.86 2.41 -7.60%
DPS 0.42 0.42 0.47 0.47 0.47 0.47 0.47 -7.21%
NAPS 0.1791 0.178 0.1749 0.1555 0.1508 0.1498 0.1495 12.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.73 1.68 1.75 1.76 1.70 1.72 1.76 -
P/RPS 0.55 0.54 0.58 0.54 0.54 0.58 0.61 -6.66%
P/EPS 8.41 8.74 10.82 9.03 8.53 8.73 6.86 14.53%
EY 11.89 11.44 9.24 11.07 11.72 11.46 14.57 -12.66%
DY 2.31 2.38 2.58 2.84 2.94 2.91 2.84 -12.85%
P/NAPS 1.01 0.98 1.04 1.08 1.06 1.08 1.11 -6.09%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 23/05/07 28/02/07 15/11/06 23/08/06 24/05/06 -
Price 1.72 1.73 1.75 1.72 1.76 1.75 1.69 -
P/RPS 0.55 0.56 0.58 0.53 0.56 0.59 0.59 -4.56%
P/EPS 8.36 9.00 10.82 8.83 8.83 8.88 6.59 17.17%
EY 11.96 11.11 9.24 11.33 11.32 11.26 15.18 -14.68%
DY 2.33 2.31 2.58 2.91 2.84 2.86 2.96 -14.73%
P/NAPS 1.00 1.01 1.04 1.06 1.10 1.10 1.06 -3.80%

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