[AHEALTH] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 54.63%
YoY- 43.72%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Revenue 313,718 282,719 259,239 235,937 224,288 190,184 171,121 9.03%
PBT 45,094 30,093 19,019 19,405 18,215 19,672 14,888 17.13%
Tax -6,754 -5,543 -3,911 -172 -4,833 -3,887 -4,223 6.93%
NP 38,340 24,550 15,108 19,233 13,382 15,785 10,665 20.03%
-
NP to SH 32,941 22,144 14,776 19,233 13,382 15,785 10,665 17.46%
-
Tax Rate 14.98% 18.42% 20.56% 0.89% 26.53% 19.76% 28.37% -
Total Cost 275,378 258,169 244,131 216,704 210,906 174,399 160,456 8.01%
-
Net Worth 182,745 162,669 142,437 135,710 111,884 102,561 83,155 11.89%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Div 12,183 14,805 7,121 6,373 3,432 3,373 2,969 22.32%
Div Payout % 36.98% 66.86% 48.20% 33.14% 25.65% 21.37% 27.85% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Net Worth 182,745 162,669 142,437 135,710 111,884 102,561 83,155 11.89%
NOSH 93,715 74,962 74,967 74,977 68,641 67,474 65,996 5.13%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
NP Margin 12.22% 8.68% 5.83% 8.15% 5.97% 8.30% 6.23% -
ROE 18.03% 13.61% 10.37% 14.17% 11.96% 15.39% 12.83% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
RPS 334.76 377.15 345.80 314.68 326.76 281.86 259.29 3.71%
EPS 35.15 29.54 19.71 25.65 19.49 23.39 16.16 11.73%
DPS 13.00 19.75 9.50 8.50 5.00 5.00 4.50 16.35%
NAPS 1.95 2.17 1.90 1.81 1.63 1.52 1.26 6.43%
Adjusted Per Share Value based on latest NOSH - 74,991
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
RPS 43.57 39.26 36.00 32.77 31.15 26.41 23.76 9.04%
EPS 4.57 3.08 2.05 2.67 1.86 2.19 1.48 17.46%
DPS 1.69 2.06 0.99 0.89 0.48 0.47 0.41 22.40%
NAPS 0.2538 0.2259 0.1978 0.1885 0.1554 0.1424 0.1155 11.89%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 -
Price 2.59 1.87 1.30 1.76 1.76 1.72 2.24 -
P/RPS 0.77 0.50 0.38 0.56 0.54 0.61 0.86 -1.56%
P/EPS 7.37 6.33 6.60 6.86 9.03 7.35 13.86 -8.62%
EY 13.57 15.80 15.16 14.57 11.08 13.60 7.21 9.44%
DY 5.02 10.56 7.31 4.83 2.84 2.91 2.01 13.95%
P/NAPS 1.33 0.86 0.68 0.97 1.08 1.13 1.78 -4.07%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 CAGR
Date 24/02/11 23/02/10 27/02/09 27/02/08 28/02/07 22/02/06 26/02/04 -
Price 2.68 2.05 1.19 1.68 1.72 1.71 2.18 -
P/RPS 0.80 0.54 0.34 0.53 0.53 0.61 0.84 -0.69%
P/EPS 7.62 6.94 6.04 6.55 8.82 7.31 13.49 -7.82%
EY 13.12 14.41 16.56 15.27 11.33 13.68 7.41 8.49%
DY 4.85 9.63 7.98 5.06 2.91 2.92 2.06 13.00%
P/NAPS 1.37 0.94 0.63 0.93 1.06 1.13 1.73 -3.27%

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