[AHEALTH] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.04%
YoY- -15.22%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Revenue 282,719 259,239 235,937 224,380 190,184 171,121 188,848 8.40%
PBT 30,093 19,019 19,405 18,215 19,672 14,888 13,785 16.88%
Tax -5,543 -3,911 -172 -4,832 -3,886 -4,223 -3,957 6.96%
NP 24,550 15,108 19,233 13,383 15,786 10,665 9,828 20.08%
-
NP to SH 22,144 14,776 19,233 13,383 15,786 10,665 9,828 17.63%
-
Tax Rate 18.42% 20.56% 0.89% 26.53% 19.75% 28.37% 28.71% -
Total Cost 258,169 244,131 216,704 210,997 174,398 160,456 179,020 7.59%
-
Net Worth 149,922 142,323 74,991 111,959 67,454 83,160 90,595 10.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Div 14,806 7,120 6,373 3,391 3,368 2,179 3,168 36.09%
Div Payout % 66.87% 48.19% 33.14% 25.34% 21.34% 20.43% 32.24% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Net Worth 149,922 142,323 74,991 111,959 67,454 83,160 90,595 10.59%
NOSH 74,961 74,907 74,991 68,686 67,454 66,000 67,108 2.23%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
NP Margin 8.68% 5.83% 8.15% 5.96% 8.30% 6.23% 5.20% -
ROE 14.77% 10.38% 25.65% 11.95% 23.40% 12.82% 10.85% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 377.15 346.08 314.62 326.67 281.94 259.27 281.41 6.02%
EPS 29.54 19.73 25.65 19.48 23.40 16.16 14.65 15.04%
DPS 19.75 9.50 8.50 5.00 5.00 3.30 4.75 32.95%
NAPS 2.00 1.90 1.00 1.63 1.00 1.26 1.35 8.17%
Adjusted Per Share Value based on latest NOSH - 68,686
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 39.26 36.00 32.77 31.16 26.41 23.76 26.23 8.39%
EPS 3.08 2.05 2.67 1.86 2.19 1.48 1.36 17.75%
DPS 2.06 0.99 0.89 0.47 0.47 0.30 0.44 36.14%
NAPS 0.2082 0.1976 0.1041 0.1555 0.0937 0.1155 0.1258 10.59%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 31/12/04 -
Price 1.87 1.30 1.76 1.76 1.72 2.24 1.96 -
P/RPS 0.50 0.38 0.56 0.54 0.61 0.86 0.70 -6.50%
P/EPS 6.33 6.59 6.86 9.03 7.35 13.86 13.38 -13.89%
EY 15.80 15.17 14.57 11.07 13.61 7.21 7.47 16.15%
DY 10.56 7.31 4.83 2.84 2.91 1.47 2.42 34.24%
P/NAPS 0.94 0.68 1.76 1.08 1.72 1.78 1.45 -8.29%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 23/02/10 27/02/09 27/02/08 28/02/07 22/02/06 26/02/04 23/02/05 -
Price 2.05 1.19 1.68 1.72 1.71 2.18 1.91 -
P/RPS 0.54 0.34 0.53 0.53 0.61 0.84 0.68 -4.50%
P/EPS 6.94 6.03 6.55 8.83 7.31 13.49 13.04 -11.84%
EY 14.41 16.58 15.27 11.33 13.69 7.41 7.67 13.43%
DY 9.63 7.98 5.06 2.91 2.92 1.51 2.49 31.04%
P/NAPS 1.03 0.63 1.68 1.06 1.71 1.73 1.41 -6.08%

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