[AHEALTH] YoY Annualized Quarter 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- -3.52%
YoY- -15.22%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Revenue 282,719 259,239 235,937 224,288 190,184 171,121 188,823 8.40%
PBT 30,093 19,019 19,405 18,215 19,672 14,888 13,785 16.88%
Tax -5,543 -3,911 -172 -4,833 -3,887 -4,223 -3,957 6.96%
NP 24,550 15,108 19,233 13,382 15,785 10,665 9,828 20.08%
-
NP to SH 22,144 14,776 19,233 13,382 15,785 10,665 9,828 17.63%
-
Tax Rate 18.42% 20.56% 0.89% 26.53% 19.76% 28.37% 28.71% -
Total Cost 258,169 244,131 216,704 210,906 174,399 160,456 178,995 7.59%
-
Net Worth 162,669 142,437 135,710 111,884 102,561 83,155 90,627 12.40%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Div 14,805 7,121 6,373 3,432 3,373 2,969 3,188 35.92%
Div Payout % 66.86% 48.20% 33.14% 25.65% 21.37% 27.85% 32.45% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Net Worth 162,669 142,437 135,710 111,884 102,561 83,155 90,627 12.40%
NOSH 74,962 74,967 74,977 68,641 67,474 65,996 67,131 2.23%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
NP Margin 8.68% 5.83% 8.15% 5.97% 8.30% 6.23% 5.20% -
ROE 13.61% 10.37% 14.17% 11.96% 15.39% 12.83% 10.84% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 377.15 345.80 314.68 326.76 281.86 259.29 281.27 6.03%
EPS 29.54 19.71 25.65 19.49 23.39 16.16 14.64 15.06%
DPS 19.75 9.50 8.50 5.00 5.00 4.50 4.75 32.95%
NAPS 2.17 1.90 1.81 1.63 1.52 1.26 1.35 9.95%
Adjusted Per Share Value based on latest NOSH - 68,686
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 39.26 36.00 32.77 31.15 26.41 23.76 26.22 8.40%
EPS 3.08 2.05 2.67 1.86 2.19 1.48 1.36 17.75%
DPS 2.06 0.99 0.89 0.48 0.47 0.41 0.44 36.14%
NAPS 0.2259 0.1978 0.1885 0.1554 0.1424 0.1155 0.1259 12.39%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 31/12/04 -
Price 1.87 1.30 1.76 1.76 1.72 2.24 1.96 -
P/RPS 0.50 0.38 0.56 0.54 0.61 0.86 0.70 -6.50%
P/EPS 6.33 6.60 6.86 9.03 7.35 13.86 13.39 -13.90%
EY 15.80 15.16 14.57 11.08 13.60 7.21 7.47 16.15%
DY 10.56 7.31 4.83 2.84 2.91 2.01 2.42 34.24%
P/NAPS 0.86 0.68 0.97 1.08 1.13 1.78 1.45 -9.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 23/02/10 27/02/09 27/02/08 28/02/07 22/02/06 26/02/04 23/02/05 -
Price 2.05 1.19 1.68 1.72 1.71 2.18 1.91 -
P/RPS 0.54 0.34 0.53 0.53 0.61 0.84 0.68 -4.50%
P/EPS 6.94 6.04 6.55 8.82 7.31 13.49 13.05 -11.85%
EY 14.41 16.56 15.27 11.33 13.68 7.41 7.66 13.46%
DY 9.63 7.98 5.06 2.91 2.92 2.06 2.49 31.04%
P/NAPS 0.94 0.63 0.93 1.06 1.13 1.73 1.41 -7.78%

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