[AHEALTH] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.64%
YoY- 16.71%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 226,136 195,395 190,912 175,673 164,412 141,508 126,165 10.20%
PBT 16,363 21,618 13,443 15,639 13,724 11,304 10,534 7.61%
Tax -4,238 -4,255 -3,852 -4,373 -4,071 -2,944 -2,391 10.00%
NP 12,125 17,363 9,591 11,266 9,653 8,360 8,143 6.85%
-
NP to SH 12,125 17,363 9,591 11,266 9,653 8,360 8,143 6.85%
-
Tax Rate 25.90% 19.68% 28.65% 27.96% 29.66% 26.04% 22.70% -
Total Cost 214,011 178,032 181,321 164,407 154,759 133,148 118,022 10.42%
-
Net Worth 125,963 107,630 94,173 86,790 43,513 72,999 66,025 11.36%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,391 3,368 3,168 2,179 - 1,995 2,609 4.46%
Div Payout % 27.97% 19.40% 33.03% 19.34% - 23.88% 32.04% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 125,963 107,630 94,173 86,790 43,513 72,999 66,025 11.36%
NOSH 74,978 67,692 67,266 66,252 43,513 43,451 43,438 9.51%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.36% 8.89% 5.02% 6.41% 5.87% 5.91% 6.45% -
ROE 9.63% 16.13% 10.18% 12.98% 22.18% 11.45% 12.33% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 301.60 288.65 283.81 265.16 377.84 325.67 290.45 0.62%
EPS 16.17 25.65 14.26 17.00 22.18 19.24 18.75 -2.43%
DPS 4.52 5.00 4.75 3.29 0.00 4.60 6.00 -4.60%
NAPS 1.68 1.59 1.40 1.31 1.00 1.68 1.52 1.68%
Adjusted Per Share Value based on latest NOSH - 66,252
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 31.40 27.14 26.51 24.40 22.83 19.65 17.52 10.20%
EPS 1.68 2.41 1.33 1.56 1.34 1.16 1.13 6.82%
DPS 0.47 0.47 0.44 0.30 0.00 0.28 0.36 4.54%
NAPS 0.1749 0.1495 0.1308 0.1205 0.0604 0.1014 0.0917 11.35%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.75 1.76 1.99 2.14 2.44 2.90 2.30 -
P/RPS 0.58 0.61 0.70 0.81 0.65 0.89 0.79 -5.01%
P/EPS 10.82 6.86 13.96 12.58 11.00 15.07 12.27 -2.07%
EY 9.24 14.57 7.16 7.95 9.09 6.63 8.15 2.11%
DY 2.58 2.84 2.39 1.54 0.00 1.59 2.61 -0.19%
P/NAPS 1.04 1.11 1.42 1.63 2.44 1.73 1.51 -6.02%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 24/05/05 19/05/04 21/05/03 22/05/02 23/05/01 -
Price 1.75 1.69 1.88 2.00 2.70 2.91 2.30 -
P/RPS 0.58 0.59 0.66 0.75 0.71 0.89 0.79 -5.01%
P/EPS 10.82 6.59 13.19 11.76 12.17 15.13 12.27 -2.07%
EY 9.24 15.18 7.58 8.50 8.22 6.61 8.15 2.11%
DY 2.58 2.96 2.53 1.64 0.00 1.58 2.61 -0.19%
P/NAPS 1.04 1.06 1.34 1.53 2.70 1.73 1.51 -6.02%

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