[AHEALTH] YoY Quarter Result on 30-Jun-2004 [#2]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

18-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -34.91%

YoY- -3.85%

Quarter Report

AC 20040803a AHB Q2 Y2004 BursaM.doc

Latest QR

Upcoming QR

AHEALTH's Result

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	61,014	54,870	48,664	45,946	43,494	40,920	34,580	9.92%
YoY %	11.20%	12.75%	5.92%	5.64%	6.29%	18.33%	-	-
Horiz. %	176.44%	158.68%	140.73%	132.87%	125.78%	118.33%	100.00%	-
PBT	6,078	3,611	7,954	3,386	3,323	3,171	2,839	13.52%
YoY %	68.32%	-54.60%	134.91%	1.90%	4.79%	11.69%	-	-
Horiz. %	214.09%	127.19%	280.17%	119.27%	117.05%	111.69%	100.00%	-
Tax	-1,055	-871	-1,218	-1,165	-1,013	-960	-661	8.10%
YoY %	-21.13%	28.49%	-4.55%	-15.00%	-5.52%	-45.23%	-	-
Horiz. %	159.61%	131.77%	184.27%	176.25%	153.25%	145.23%	100.00%	-
NP	5,023	2,740	6,736	2,221	2,310	2,211	2,178	14.93%
YoY %	83.32%	-59.32%	203.29%	-3.85%	4.48%	1.52%	-	-
Horiz. %	230.62%	125.80%	309.27%	101.97%	106.06%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,023	2,740	6,736	2,221	2,310	2,211	2,178	14.93%
YoY %	83.32%	-59.32%	203.29%	-3.85%	4.48%	1.52%	-	-
Horiz. %	230.62%	125.80%	309.27%	101.97%	106.06%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.36%	24.12%	15.31%	34.41%	30.48%	30.27%	23.28%	-
YoY %	-28.03%	57.54%	-55.51%	12.89%	0.69%	30.03%	-	-
Horiz. %	74.57%	103.61%	65.76%	147.81%	130.93%	130.03%	100.00%	-
Total Cost	55,991	52,130	41,928	43,725	41,184	38,709	32,402	9.54%
YoY %	7.41%	24.33%	-4.11%	6.17%	6.39%	19.46%	-	-
Horiz. %	172.80%	160.89%	129.40%	134.95%	127.10%	119.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,198	107,836	99,019	86,705	78,888	73,844	68,116	11.10%
YoY %	18.88%	8.90%	14.20%	9.91%	6.83%	8.41%	-	-
Horiz. %	188.21%	158.31%	145.37%	127.29%	115.81%	108.41%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	2,998	3,391	3,368	3,334	2,179	-	-	-
YoY %	-11.59%	0.68%	1.02%	53.01%	0.00%	-	-	-
Horiz. %	137.59%	155.62%	154.57%	153.01%	100.00%	-	-	-
Div Payout %	59.70%	123.76%	50.00%	150.15%	94.34%	-	-	-
YoY %	-51.76%	147.52%	-66.70%	59.16%	0.00%	-	-	-
Horiz. %	63.28%	131.19%	53.00%	159.16%	100.00%	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	128,198	107,836	99,019	86,705	78,888	73,844	68,116	11.10%
YoY %	18.88%	8.90%	14.20%	9.91%	6.83%	8.41%	-	-
Horiz. %	188.21%	158.31%	145.37%	127.29%	115.81%	108.41%	100.00%	-
NOSH	74,970	67,821	67,360	66,696	43,584	43,438	43,386	9.53%
YoY %	10.54%	0.68%	1.00%	53.03%	0.34%	0.12%	-	-
Horiz. %	172.80%	156.32%	155.26%	153.73%	100.46%	100.12%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	8.23%	4.99%	13.84%	4.83%	5.31%	5.40%	6.30%	-
YoY %	64.93%	-63.95%	186.54%	-9.04%	-1.67%	-14.29%	-	-
Horiz. %	130.63%	79.21%	219.68%	76.67%	84.29%	85.71%	100.00%	-
ROE	3.92%	2.54%	6.80%	2.56%	2.93%	2.99%	3.20%	-
YoY %	54.33%	-62.65%	165.62%	-12.63%	-2.01%	-6.56%	-	-
Horiz. %	122.50%	79.38%	212.50%	80.00%	91.56%	93.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	81.38	80.90	72.24	68.89	99.79	94.20	79.70	0.34%
YoY %	0.59%	11.99%	4.86%	-30.97%	5.93%	18.19%	-	-
Horiz. %	102.11%	101.51%	90.64%	86.44%	125.21%	118.19%	100.00%	-
EPS	6.70	4.04	10.00	3.33	5.30	5.09	5.02	4.92%
YoY %	65.84%	-59.60%	200.30%	-37.17%	4.13%	1.39%	-	-
Horiz. %	133.47%	80.48%	199.20%	66.33%	105.58%	101.39%	100.00%	-
DPS	4.00	5.00	5.00	5.00	5.00	0.00	0.00	-
YoY %	-20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.71	1.59	1.47	1.30	1.81	1.70	1.57	1.43%
YoY %	7.55%	8.16%	13.08%	-28.18%	6.47%	8.28%	-	-
Horiz. %	108.92%	101.27%	93.63%	82.80%	115.29%	108.28%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 66,696
RPS	8.47	7.62	6.76	6.38	6.04	5.68	4.80	9.92%
YoY %	11.15%	12.72%	5.96%	5.63%	6.34%	18.33%	-	-
Horiz. %	176.46%	158.75%	140.83%	132.92%	125.83%	118.33%	100.00%	-
EPS	0.70	0.38	0.94	0.31	0.32	0.31	0.30	15.15%
YoY %	84.21%	-59.57%	203.23%	-3.12%	3.23%	3.33%	-	-
Horiz. %	233.33%	126.67%	313.33%	103.33%	106.67%	103.33%	100.00%	-
DPS	0.42	0.47	0.47	0.46	0.30	0.00	0.00	-
YoY %	-10.64%	0.00%	2.17%	53.33%	0.00%	0.00%	-	-
Horiz. %	140.00%	156.67%	156.67%	153.33%	100.00%	-	-	-
NAPS	0.178	0.1498	0.1375	0.1204	0.1096	0.1026	0.0946	11.10%
YoY %	18.83%	8.95%	14.20%	9.85%	6.82%	8.46%	-	-
Horiz. %	188.16%	158.35%	145.35%	127.27%	115.86%	108.46%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.68	1.72	1.87	2.10	3.02	2.64	2.29	-
P/RPS	2.06	2.13	2.59	3.05	3.03	2.80	2.87	-5.37%
YoY %	-3.29%	-17.76%	-15.08%	0.66%	8.21%	-2.44%	-	-
Horiz. %	71.78%	74.22%	90.24%	106.27%	105.57%	97.56%	100.00%	-
P/EPS	25.07	42.57	18.70	63.06	56.98	51.87	45.62	-9.49%
YoY %	-41.11%	127.65%	-70.35%	10.67%	9.85%	13.70%	-	-
Horiz. %	54.95%	93.31%	40.99%	138.23%	124.90%	113.70%	100.00%	-
EY	3.99	2.35	5.35	1.59	1.75	1.93	2.19	10.51%
YoY %	69.79%	-56.07%	236.48%	-9.14%	-9.33%	-11.87%	-	-
Horiz. %	182.19%	107.31%	244.29%	72.60%	79.91%	88.13%	100.00%	-
DY	2.38	2.91	2.67	2.38	1.66	0.00	0.00	-
YoY %	-18.21%	8.99%	12.18%	43.37%	0.00%	0.00%	-	-
Horiz. %	143.37%	175.30%	160.84%	143.37%	100.00%	-	-	-
P/NAPS	0.98	1.08	1.27	1.62	1.67	1.55	1.46	-6.42%
YoY %	-9.26%	-14.96%	-21.60%	-2.99%	7.74%	6.16%	-	-
Horiz. %	67.12%	73.97%	86.99%	110.96%	114.38%	106.16%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	22/08/07	23/08/06	24/08/05	18/08/04	15/08/03	21/08/02	16/08/01	-
Price	1.73	1.75	1.82	1.98	2.05	2.68	2.65	-
P/RPS	2.13	2.16	2.52	2.87	2.05	2.84	3.32	-7.12%
YoY %	-1.39%	-14.29%	-12.20%	40.00%	-27.82%	-14.46%	-	-
Horiz. %	64.16%	65.06%	75.90%	86.45%	61.75%	85.54%	100.00%	-
P/EPS	25.82	43.32	18.20	59.46	38.68	52.65	52.79	-11.23%
YoY %	-40.40%	138.02%	-69.39%	53.72%	-26.53%	-0.27%	-	-
Horiz. %	48.91%	82.06%	34.48%	112.63%	73.27%	99.73%	100.00%	-
EY	3.87	2.31	5.49	1.68	2.59	1.90	1.89	12.68%
YoY %	67.53%	-57.92%	226.79%	-35.14%	36.32%	0.53%	-	-
Horiz. %	204.76%	122.22%	290.48%	88.89%	137.04%	100.53%	100.00%	-
DY	2.31	2.86	2.75	2.53	2.44	0.00	0.00	-
YoY %	-19.23%	4.00%	8.70%	3.69%	0.00%	0.00%	-	-
Horiz. %	94.67%	117.21%	112.70%	103.69%	100.00%	-	-	-
P/NAPS	1.01	1.10	1.24	1.52	1.13	1.58	1.69	-8.21%
YoY %	-8.18%	-11.29%	-18.42%	34.51%	-28.48%	-6.51%	-	-
Horiz. %	59.76%	65.09%	73.37%	89.94%	66.86%	93.49%	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