[AHEALTH] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.18%
YoY- 16.35%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 351,126 306,382 278,013 251,168 234,483 212,139 190,741 10.70%
PBT 45,791 38,025 22,536 18,991 19,072 17,702 18,236 16.57%
Tax -7,696 -6,855 -4,665 -930 -3,655 -4,178 -3,644 13.26%
NP 38,095 31,170 17,871 18,061 15,417 13,524 14,592 17.33%
-
NP to SH 33,220 28,459 17,044 17,938 15,417 13,524 14,592 14.68%
-
Tax Rate 16.81% 18.03% 20.70% 4.90% 19.16% 23.60% 19.98% -
Total Cost 313,031 275,212 260,142 233,107 219,066 198,615 176,149 10.05%
-
Net Worth 190,085 169,543 150,030 141,053 128,950 108,606 99,018 11.47%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 13,588 14,617 7,308 7,124 2,998 3,391 3,368 26.15%
Div Payout % 40.91% 51.36% 42.88% 39.71% 19.45% 25.07% 23.08% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 190,085 169,543 150,030 141,053 128,950 108,606 99,018 11.47%
NOSH 93,638 93,670 75,015 75,028 74,971 67,878 67,359 5.64%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.85% 10.17% 6.43% 7.19% 6.57% 6.38% 7.65% -
ROE 17.48% 16.79% 11.36% 12.72% 11.96% 12.45% 14.74% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 374.98 327.08 370.61 334.76 312.76 312.53 283.17 4.78%
EPS 35.48 30.38 22.72 23.91 20.56 19.92 21.66 8.56%
DPS 14.50 15.61 9.75 9.50 4.00 5.00 5.00 19.40%
NAPS 2.03 1.81 2.00 1.88 1.72 1.60 1.47 5.52%
Adjusted Per Share Value based on latest NOSH - 75,028
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 48.76 42.55 38.61 34.88 32.56 29.46 26.49 10.69%
EPS 4.61 3.95 2.37 2.49 2.14 1.88 2.03 14.64%
DPS 1.89 2.03 1.01 0.99 0.42 0.47 0.47 26.09%
NAPS 0.264 0.2355 0.2084 0.1959 0.1791 0.1508 0.1375 11.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.60 2.53 1.77 1.69 1.73 1.70 1.78 -
P/RPS 0.69 0.77 0.48 0.50 0.55 0.54 0.63 1.52%
P/EPS 7.33 8.33 7.79 7.07 8.41 8.53 8.22 -1.89%
EY 13.64 12.01 12.84 14.15 11.89 11.72 12.17 1.91%
DY 5.58 6.17 5.51 5.62 2.31 2.94 2.81 12.10%
P/NAPS 1.28 1.40 0.89 0.90 1.01 1.06 1.21 0.94%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 23/11/10 18/11/09 19/11/08 21/11/07 15/11/06 16/11/05 -
Price 2.84 2.52 1.84 1.69 1.72 1.76 1.78 -
P/RPS 0.76 0.77 0.50 0.50 0.55 0.56 0.63 3.17%
P/EPS 8.01 8.29 8.10 7.07 8.36 8.83 8.22 -0.43%
EY 12.49 12.06 12.35 14.15 11.96 11.32 12.17 0.43%
DY 5.11 6.19 5.30 5.62 2.33 2.84 2.81 10.47%
P/NAPS 1.40 1.39 0.92 0.90 1.00 1.10 1.21 2.45%

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