[AHEALTH] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 235,937 224,380 190,184 171,121 157,499 136,712 122,097 9.86%
PBT 19,405 18,215 19,672 14,888 13,143 11,090 10,323 9.43%
Tax -172 -4,832 -3,886 -4,223 -3,859 -2,822 -2,218 -30.58%
NP 19,233 13,383 15,786 10,665 9,284 8,268 8,105 13.13%
-
NP to SH 19,233 13,383 15,786 10,665 9,284 8,268 8,105 13.13%
-
Tax Rate 0.89% 26.53% 19.75% 28.37% 29.36% 25.45% 21.49% -
Total Cost 216,704 210,997 174,398 160,456 148,215 128,444 113,992 9.60%
-
Net Worth 74,991 111,959 67,454 83,160 43,537 68,979 63,922 2.30%
Dividend
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,373 3,391 3,368 2,179 - 1,995 2,609 13.60%
Div Payout % 33.14% 25.34% 21.34% 20.43% - 24.14% 32.19% -
Equity
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 74,991 111,959 67,454 83,160 43,537 68,979 63,922 2.30%
NOSH 74,991 68,686 67,454 66,000 43,537 43,383 43,484 8.09%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.15% 5.96% 8.30% 6.23% 5.89% 6.05% 6.64% -
ROE 25.65% 11.95% 23.40% 12.82% 21.32% 11.99% 12.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 314.62 326.67 281.94 259.27 361.76 315.13 280.78 1.63%
EPS 25.65 19.48 23.40 16.16 21.32 19.06 18.64 4.66%
DPS 8.50 5.00 5.00 3.30 0.00 4.60 6.00 5.09%
NAPS 1.00 1.63 1.00 1.26 1.00 1.59 1.47 -5.35%
Adjusted Per Share Value based on latest NOSH - 66,000
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.77 31.16 26.41 23.76 21.87 18.99 16.96 9.86%
EPS 2.67 1.86 2.19 1.48 1.29 1.15 1.13 13.06%
DPS 0.89 0.47 0.47 0.30 0.00 0.28 0.36 13.79%
NAPS 0.1041 0.1555 0.0937 0.1155 0.0605 0.0958 0.0888 2.29%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.76 1.76 1.72 2.24 2.70 2.70 2.72 -
P/RPS 0.56 0.54 0.61 0.86 0.75 0.86 0.97 -7.54%
P/EPS 6.86 9.03 7.35 13.86 12.66 14.17 14.59 -10.21%
EY 14.57 11.07 13.61 7.21 7.90 7.06 6.85 11.37%
DY 4.83 2.84 2.91 1.47 0.00 1.70 2.21 11.81%
P/NAPS 1.76 1.08 1.72 1.78 2.70 1.70 1.85 -0.70%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/08 28/02/07 22/02/06 26/02/04 26/02/03 20/02/02 21/02/01 -
Price 1.68 1.72 1.71 2.18 2.45 3.00 2.60 -
P/RPS 0.53 0.53 0.61 0.84 0.68 0.95 0.93 -7.71%
P/EPS 6.55 8.83 7.31 13.49 11.49 15.74 13.95 -10.23%
EY 15.27 11.33 13.69 7.41 8.70 6.35 7.17 11.39%
DY 5.06 2.91 2.92 1.51 0.00 1.53 2.31 11.84%
P/NAPS 1.68 1.06 1.71 1.73 2.45 1.89 1.77 -0.74%

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