[AHEALTH] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

20-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -9.16%

YoY- -15.59%

Quarter Report

AHB Q2 Y2008 Report to Bursa.pdf

Latest QR

Upcoming QR

AHEALTH's Result

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	363,610	309,302	280,396	252,804	241,708	225,908	203,072	10.19%
YoY %	17.56%	10.31%	10.91%	4.59%	6.99%	11.25%	-	-
Horiz. %	179.05%	152.31%	138.08%	124.49%	119.03%	111.25%	100.00%	-
PBT	40,678	33,350	23,044	18,476	20,956	19,726	24,520	8.79%
YoY %	21.97%	44.72%	24.72%	-11.83%	6.24%	-19.55%	-	-
Horiz. %	165.90%	136.01%	93.98%	75.35%	85.46%	80.45%	100.00%	-
Tax	-9,114	-7,416	-5,370	-4,098	-3,922	-4,742	-4,700	11.66%
YoY %	-22.90%	-38.10%	-31.04%	-4.49%	17.29%	-0.89%	-	-
Horiz. %	193.91%	157.79%	114.26%	87.19%	83.45%	100.89%	100.00%	-
NP	31,564	25,934	17,674	14,378	17,034	14,984	19,820	8.06%
YoY %	21.71%	46.74%	22.92%	-15.59%	13.68%	-24.40%	-	-
Horiz. %	159.25%	130.85%	89.17%	72.54%	85.94%	75.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,794	25,008	16,890	14,378	17,034	14,984	19,820	7.61%
YoY %	23.14%	48.06%	17.47%	-15.59%	13.68%	-24.40%	-	-
Horiz. %	155.37%	126.18%	85.22%	72.54%	85.94%	75.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.41%	22.24%	23.30%	22.18%	18.72%	24.04%	19.17%	-
YoY %	0.76%	-4.55%	5.05%	18.48%	-22.13%	25.40%	-	-
Horiz. %	116.90%	116.01%	121.54%	115.70%	97.65%	125.40%	100.00%	-
Total Cost	332,046	283,368	262,722	238,426	224,674	210,924	183,252	10.40%
YoY %	17.18%	7.86%	10.19%	6.12%	6.52%	15.10%	-	-
Horiz. %	181.20%	154.63%	143.37%	130.11%	122.60%	115.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,272	166,844	148,499	139,432	128,204	107,705	99,032	11.39%
YoY %	13.44%	12.35%	6.50%	8.76%	19.03%	8.76%	-	-
Horiz. %	191.12%	168.47%	149.95%	140.79%	129.46%	108.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	10,306	7,498	7,874	7,496	5,997	6,773	6,736	7.34%
YoY %	37.45%	-4.78%	5.04%	25.00%	-11.46%	0.55%	-	-
Horiz. %	153.00%	111.31%	116.89%	111.28%	89.03%	100.55%	100.00%	-
Div Payout %	33.47%	29.99%	46.63%	52.14%	35.21%	45.21%	33.99%	-
YoY %	11.60%	-35.69%	-10.57%	48.08%	-22.12%	33.01%	-	-
Horiz. %	98.47%	88.23%	137.19%	153.40%	103.59%	133.01%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	189,272	166,844	148,499	139,432	128,204	107,705	99,032	11.39%
YoY %	13.44%	12.35%	6.50%	8.76%	19.03%	8.76%	-	-
Horiz. %	191.12%	168.47%	149.95%	140.79%	129.46%	108.76%	100.00%	-
NOSH	93,699	93,733	74,999	74,963	74,973	67,739	67,369	5.64%
YoY %	-0.04%	24.98%	0.05%	-0.01%	10.68%	0.55%	-	-
Horiz. %	139.08%	139.13%	111.33%	111.27%	111.29%	100.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	8.68%	8.38%	6.30%	5.69%	7.05%	6.63%	9.76%	-
YoY %	3.58%	33.02%	10.72%	-19.29%	6.33%	-32.07%	-	-
Horiz. %	88.93%	85.86%	64.55%	58.30%	72.23%	67.93%	100.00%	-
ROE	16.27%	14.99%	11.37%	10.31%	13.29%	13.91%	20.01%	-
YoY %	8.54%	31.84%	10.28%	-22.42%	-4.46%	-30.48%	-	-
Horiz. %	81.31%	74.91%	56.82%	51.52%	66.42%	69.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	388.06	329.98	373.86	337.24	322.39	333.49	301.43	4.29%
YoY %	17.60%	-11.74%	10.86%	4.61%	-3.33%	10.64%	-	-
Horiz. %	128.74%	109.47%	124.03%	111.88%	106.95%	110.64%	100.00%	-
EPS	32.86	26.68	22.52	19.18	22.72	22.12	29.42	1.85%
YoY %	23.16%	18.47%	17.41%	-15.58%	2.71%	-24.81%	-	-
Horiz. %	111.69%	90.69%	76.55%	65.19%	77.23%	75.19%	100.00%	-
DPS	11.00	8.00	10.50	10.00	8.00	10.00	10.00	1.60%
YoY %	37.50%	-23.81%	5.00%	25.00%	-20.00%	0.00%	-	-
Horiz. %	110.00%	80.00%	105.00%	100.00%	80.00%	100.00%	100.00%	-
NAPS	2.02	1.78	1.98	1.86	1.71	1.59	1.47	5.43%
YoY %	13.48%	-10.10%	6.45%	8.77%	7.55%	8.16%	-	-
Horiz. %	137.41%	121.09%	134.69%	126.53%	116.33%	108.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 74,988
RPS	50.50	42.95	38.94	35.11	33.57	31.37	28.20	10.19%
YoY %	17.58%	10.30%	10.91%	4.59%	7.01%	11.24%	-	-
Horiz. %	179.08%	152.30%	138.09%	124.50%	119.04%	111.24%	100.00%	-
EPS	4.28	3.47	2.35	2.00	2.37	2.08	2.75	7.64%
YoY %	23.34%	47.66%	17.50%	-15.61%	13.94%	-24.36%	-	-
Horiz. %	155.64%	126.18%	85.45%	72.73%	86.18%	75.64%	100.00%	-
DPS	1.43	1.04	1.09	1.04	0.83	0.94	0.94	7.23%
YoY %	37.50%	-4.59%	4.81%	25.30%	-11.70%	0.00%	-	-
Horiz. %	152.13%	110.64%	115.96%	110.64%	88.30%	100.00%	100.00%	-
NAPS	0.2628	0.2317	0.2062	0.1936	0.178	0.1496	0.1375	11.39%
YoY %	13.42%	12.37%	6.51%	8.76%	18.98%	8.80%	-	-
Horiz. %	191.13%	168.51%	149.96%	140.80%	129.45%	108.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	3.05	2.44	1.40	1.70	1.68	1.72	1.87	-
P/RPS	0.79	0.74	0.37	0.50	0.52	0.52	0.62	4.11%
YoY %	6.76%	100.00%	-26.00%	-3.85%	0.00%	-16.13%	-	-
Horiz. %	127.42%	119.35%	59.68%	80.65%	83.87%	83.87%	100.00%	-
P/EPS	9.28	9.15	6.22	8.86	7.39	7.78	6.36	6.49%
YoY %	1.42%	47.11%	-29.80%	19.89%	-5.01%	22.33%	-	-
Horiz. %	145.91%	143.87%	97.80%	139.31%	116.19%	122.33%	100.00%	-
EY	10.78	10.93	16.09	11.28	13.52	12.86	15.73	-6.10%
YoY %	-1.37%	-32.07%	42.64%	-16.57%	5.13%	-18.25%	-	-
Horiz. %	68.53%	69.49%	102.29%	71.71%	85.95%	81.75%	100.00%	-
DY	3.61	3.28	7.50	5.88	4.76	5.81	5.35	-6.34%
YoY %	10.06%	-56.27%	27.55%	23.53%	-18.07%	8.60%	-	-
Horiz. %	67.48%	61.31%	140.19%	109.91%	88.97%	108.60%	100.00%	-
P/NAPS	1.51	1.37	0.71	0.91	0.98	1.08	1.27	2.92%
YoY %	10.22%	92.96%	-21.98%	-7.14%	-9.26%	-14.96%	-	-
Horiz. %	118.90%	107.87%	55.91%	71.65%	77.17%	85.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	19/08/11	18/08/10	19/08/09	20/08/08	22/08/07	23/08/06	24/08/05	-
Price	2.92	2.56	1.60	1.70	1.73	1.75	1.82	-
P/RPS	0.75	0.78	0.43	0.50	0.54	0.52	0.60	3.78%
YoY %	-3.85%	81.40%	-14.00%	-7.41%	3.85%	-13.33%	-	-
Horiz. %	125.00%	130.00%	71.67%	83.33%	90.00%	86.67%	100.00%	-
P/EPS	8.88	9.60	7.10	8.86	7.61	7.91	6.19	6.19%
YoY %	-7.50%	35.21%	-19.86%	16.43%	-3.79%	27.79%	-	-
Horiz. %	143.46%	155.09%	114.70%	143.13%	122.94%	127.79%	100.00%	-
EY	11.26	10.42	14.08	11.28	13.13	12.64	16.16	-5.84%
YoY %	8.06%	-25.99%	24.82%	-14.09%	3.88%	-21.78%	-	-
Horiz. %	69.68%	64.48%	87.13%	69.80%	81.25%	78.22%	100.00%	-
DY	3.77	3.13	6.56	5.88	4.62	5.71	5.49	-6.06%
YoY %	20.45%	-52.29%	11.56%	27.27%	-19.09%	4.01%	-	-
Horiz. %	68.67%	57.01%	119.49%	107.10%	84.15%	104.01%	100.00%	-
P/NAPS	1.45	1.44	0.81	0.91	1.01	1.10	1.24	2.64%
YoY %	0.69%	77.78%	-10.99%	-9.90%	-8.18%	-11.29%	-	-
Horiz. %	116.94%	116.13%	65.32%	73.39%	81.45%	88.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos