[AHEALTH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.0%
YoY- 14.0%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 306,382 278,013 251,168 234,483 212,139 190,741 183,234 8.94%
PBT 38,025 22,536 18,991 19,072 17,702 18,236 15,616 15.98%
Tax -6,855 -4,665 -930 -3,655 -4,178 -3,644 -4,513 7.21%
NP 31,170 17,871 18,061 15,417 13,524 14,592 11,103 18.76%
-
NP to SH 28,459 17,044 17,938 15,417 13,524 14,592 11,103 16.97%
-
Tax Rate 18.03% 20.70% 4.90% 19.16% 23.60% 19.98% 28.90% -
Total Cost 275,212 260,142 233,107 219,066 198,615 176,149 172,131 8.13%
-
Net Worth 169,543 150,030 141,053 128,950 108,606 99,018 89,019 11.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 14,617 7,308 7,124 2,998 3,391 3,368 3,168 29.01%
Div Payout % 51.36% 42.88% 39.71% 19.45% 25.07% 23.08% 28.53% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 169,543 150,030 141,053 128,950 108,606 99,018 89,019 11.32%
NOSH 93,670 75,015 75,028 74,971 67,878 67,359 66,932 5.75%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.17% 6.43% 7.19% 6.57% 6.38% 7.65% 6.06% -
ROE 16.79% 11.36% 12.72% 11.96% 12.45% 14.74% 12.47% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 327.08 370.61 334.76 312.76 312.53 283.17 273.76 3.00%
EPS 30.38 22.72 23.91 20.56 19.92 21.66 16.59 10.60%
DPS 15.61 9.75 9.50 4.00 5.00 5.00 4.75 21.92%
NAPS 1.81 2.00 1.88 1.72 1.60 1.47 1.33 5.26%
Adjusted Per Share Value based on latest NOSH - 74,971
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 42.55 38.61 34.88 32.56 29.46 26.49 25.45 8.93%
EPS 3.95 2.37 2.49 2.14 1.88 2.03 1.54 16.98%
DPS 2.03 1.01 0.99 0.42 0.47 0.47 0.44 29.01%
NAPS 0.2355 0.2084 0.1959 0.1791 0.1508 0.1375 0.1236 11.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.53 1.77 1.69 1.73 1.70 1.78 2.00 -
P/RPS 0.77 0.48 0.50 0.55 0.54 0.63 0.73 0.89%
P/EPS 8.33 7.79 7.07 8.41 8.53 8.22 12.06 -5.97%
EY 12.01 12.84 14.15 11.89 11.72 12.17 8.29 6.37%
DY 6.17 5.51 5.62 2.31 2.94 2.81 2.38 17.19%
P/NAPS 1.40 0.89 0.90 1.01 1.06 1.21 1.50 -1.14%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 19/11/08 21/11/07 15/11/06 16/11/05 17/11/04 -
Price 2.52 1.84 1.69 1.72 1.76 1.78 1.98 -
P/RPS 0.77 0.50 0.50 0.55 0.56 0.63 0.72 1.12%
P/EPS 8.29 8.10 7.07 8.36 8.83 8.22 11.94 -5.89%
EY 12.06 12.35 14.15 11.96 11.32 12.17 8.38 6.25%
DY 6.19 5.30 5.62 2.33 2.84 2.81 2.40 17.09%
P/NAPS 1.39 0.92 0.90 1.00 1.10 1.21 1.49 -1.15%

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