[AHEALTH] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.88%
YoY- 13.68%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 309,302 280,396 252,804 241,708 225,908 203,072 193,510 8.12%
PBT 33,350 23,044 18,476 20,956 19,726 24,520 16,068 12.93%
Tax -7,416 -5,370 -4,098 -3,922 -4,742 -4,700 -4,802 7.50%
NP 25,934 17,674 14,378 17,034 14,984 19,820 11,266 14.90%
-
NP to SH 25,008 16,890 14,378 17,034 14,984 19,820 11,266 14.20%
-
Tax Rate 22.24% 23.30% 22.18% 18.72% 24.04% 19.17% 29.89% -
Total Cost 283,368 262,722 238,426 224,674 210,924 183,252 182,244 7.63%
-
Net Worth 166,844 148,499 139,432 128,204 107,705 99,032 86,661 11.53%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,498 7,874 7,496 5,997 6,773 6,736 6,666 1.97%
Div Payout % 29.99% 46.63% 52.14% 35.21% 45.21% 33.99% 59.17% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 166,844 148,499 139,432 128,204 107,705 99,032 86,661 11.53%
NOSH 93,733 74,999 74,963 74,973 67,739 67,369 66,662 5.84%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.38% 6.30% 5.69% 7.05% 6.63% 9.76% 5.82% -
ROE 14.99% 11.37% 10.31% 13.29% 13.91% 20.01% 13.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 329.98 373.86 337.24 322.39 333.49 301.43 290.28 2.15%
EPS 26.68 22.52 19.18 22.72 22.12 29.42 16.90 7.90%
DPS 8.00 10.50 10.00 8.00 10.00 10.00 10.00 -3.64%
NAPS 1.78 1.98 1.86 1.71 1.59 1.47 1.30 5.37%
Adjusted Per Share Value based on latest NOSH - 74,970
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.95 38.94 35.11 33.57 31.37 28.20 26.87 8.12%
EPS 3.47 2.35 2.00 2.37 2.08 2.75 1.56 14.24%
DPS 1.04 1.09 1.04 0.83 0.94 0.94 0.93 1.87%
NAPS 0.2317 0.2062 0.1936 0.178 0.1496 0.1375 0.1203 11.53%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.44 1.40 1.70 1.68 1.72 1.87 2.10 -
P/RPS 0.74 0.37 0.50 0.52 0.52 0.62 0.72 0.45%
P/EPS 9.15 6.22 8.86 7.39 7.78 6.36 12.43 -4.97%
EY 10.93 16.09 11.28 13.52 12.86 15.73 8.05 5.22%
DY 3.28 7.50 5.88 4.76 5.81 5.35 4.76 -6.01%
P/NAPS 1.37 0.71 0.91 0.98 1.08 1.27 1.62 -2.75%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 19/08/09 20/08/08 22/08/07 23/08/06 24/08/05 18/08/04 -
Price 2.56 1.60 1.70 1.73 1.75 1.82 1.98 -
P/RPS 0.78 0.43 0.50 0.54 0.52 0.60 0.68 2.31%
P/EPS 9.60 7.10 8.86 7.61 7.91 6.19 11.72 -3.26%
EY 10.42 14.08 11.28 13.13 12.64 16.16 8.54 3.37%
DY 3.13 6.56 5.88 4.62 5.71 5.49 5.05 -7.65%
P/NAPS 1.44 0.81 0.91 1.01 1.10 1.24 1.52 -0.89%

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