[AHEALTH] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -17.63%
YoY- -23.17%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 278,013 273,035 265,662 259,239 251,168 241,485 239,952 10.30%
PBT 22,536 21,303 19,941 19,019 18,991 18,165 20,014 8.22%
Tax -4,665 -4,547 -4,515 -3,911 -930 -260 -318 498.28%
NP 17,871 16,756 15,426 15,108 18,061 17,905 19,696 -6.27%
-
NP to SH 17,044 16,032 15,048 14,776 17,938 17,905 19,696 -9.18%
-
Tax Rate 20.70% 21.34% 22.64% 20.56% 4.90% 1.43% 1.59% -
Total Cost 260,142 256,279 250,236 244,131 233,107 223,580 220,256 11.72%
-
Net Worth 150,030 148,500 146,965 142,323 141,053 139,478 137,146 6.16%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,308 7,308 7,120 7,120 7,124 7,124 6,373 9.54%
Div Payout % 42.88% 45.59% 47.32% 48.19% 39.71% 39.79% 32.36% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 150,030 148,500 146,965 142,323 141,053 139,478 137,146 6.16%
NOSH 75,015 75,000 74,982 74,907 75,028 74,988 74,943 0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.43% 6.14% 5.81% 5.83% 7.19% 7.41% 8.21% -
ROE 11.36% 10.80% 10.24% 10.38% 12.72% 12.84% 14.36% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 370.61 364.05 354.30 346.08 334.76 322.03 320.18 10.23%
EPS 22.72 21.38 20.07 19.73 23.91 23.88 26.28 -9.24%
DPS 9.75 9.75 9.50 9.50 9.50 9.50 8.50 9.56%
NAPS 2.00 1.98 1.96 1.90 1.88 1.86 1.83 6.09%
Adjusted Per Share Value based on latest NOSH - 74,907
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.61 37.92 36.89 36.00 34.88 33.54 33.32 10.31%
EPS 2.37 2.23 2.09 2.05 2.49 2.49 2.74 -9.21%
DPS 1.01 1.01 0.99 0.99 0.99 0.99 0.89 8.78%
NAPS 0.2084 0.2062 0.2041 0.1976 0.1959 0.1937 0.1905 6.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.77 1.40 1.24 1.30 1.69 1.70 1.61 -
P/RPS 0.48 0.38 0.35 0.38 0.50 0.53 0.50 -2.68%
P/EPS 7.79 6.55 6.18 6.59 7.07 7.12 6.13 17.30%
EY 12.84 15.27 16.18 15.17 14.15 14.05 16.32 -14.76%
DY 5.51 6.96 7.66 7.31 5.62 5.59 5.28 2.88%
P/NAPS 0.89 0.71 0.63 0.68 0.90 0.91 0.88 0.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 20/05/09 27/02/09 19/11/08 20/08/08 21/05/08 -
Price 1.84 1.60 1.38 1.19 1.69 1.70 1.73 -
P/RPS 0.50 0.44 0.39 0.34 0.50 0.53 0.54 -4.99%
P/EPS 8.10 7.49 6.88 6.03 7.07 7.12 6.58 14.84%
EY 12.35 13.36 14.54 16.58 14.15 14.05 15.19 -12.87%
DY 5.30 6.09 6.88 7.98 5.62 5.59 4.91 5.22%
P/NAPS 0.92 0.81 0.70 0.63 0.90 0.91 0.95 -2.11%

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