[AHEALTH] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2.41%
YoY- -14.87%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 239,952 226,136 195,395 190,912 175,673 164,412 141,508 9.19%
PBT 20,014 16,363 21,618 13,443 15,639 13,724 11,304 9.97%
Tax -318 -4,238 -4,255 -3,852 -4,373 -4,071 -2,944 -30.96%
NP 19,696 12,125 17,363 9,591 11,266 9,653 8,360 15.33%
-
NP to SH 19,696 12,125 17,363 9,591 11,266 9,653 8,360 15.33%
-
Tax Rate 1.59% 25.90% 19.68% 28.65% 27.96% 29.66% 26.04% -
Total Cost 220,256 214,011 178,032 181,321 164,407 154,759 133,148 8.74%
-
Net Worth 137,146 125,963 107,630 94,173 86,790 43,513 72,999 11.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 6,373 3,391 3,368 3,168 2,179 - 1,995 21.33%
Div Payout % 32.36% 27.97% 19.40% 33.03% 19.34% - 23.88% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 137,146 125,963 107,630 94,173 86,790 43,513 72,999 11.07%
NOSH 74,943 74,978 67,692 67,266 66,252 43,513 43,451 9.50%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.21% 5.36% 8.89% 5.02% 6.41% 5.87% 5.91% -
ROE 14.36% 9.63% 16.13% 10.18% 12.98% 22.18% 11.45% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 320.18 301.60 288.65 283.81 265.16 377.84 325.67 -0.28%
EPS 26.28 16.17 25.65 14.26 17.00 22.18 19.24 5.32%
DPS 8.50 4.52 5.00 4.75 3.29 0.00 4.60 10.76%
NAPS 1.83 1.68 1.59 1.40 1.31 1.00 1.68 1.43%
Adjusted Per Share Value based on latest NOSH - 67,266
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 33.32 31.40 27.14 26.51 24.40 22.83 19.65 9.19%
EPS 2.74 1.68 2.41 1.33 1.56 1.34 1.16 15.38%
DPS 0.89 0.47 0.47 0.44 0.30 0.00 0.28 21.23%
NAPS 0.1905 0.1749 0.1495 0.1308 0.1205 0.0604 0.1014 11.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.61 1.75 1.76 1.99 2.14 2.44 2.90 -
P/RPS 0.50 0.58 0.61 0.70 0.81 0.65 0.89 -9.15%
P/EPS 6.13 10.82 6.86 13.96 12.58 11.00 15.07 -13.91%
EY 16.32 9.24 14.57 7.16 7.95 9.09 6.63 16.18%
DY 5.28 2.58 2.84 2.39 1.54 0.00 1.59 22.12%
P/NAPS 0.88 1.04 1.11 1.42 1.63 2.44 1.73 -10.64%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 24/05/05 19/05/04 21/05/03 22/05/02 -
Price 1.73 1.75 1.69 1.88 2.00 2.70 2.91 -
P/RPS 0.54 0.58 0.59 0.66 0.75 0.71 0.89 -7.98%
P/EPS 6.58 10.82 6.59 13.19 11.76 12.17 15.13 -12.94%
EY 15.19 9.24 15.18 7.58 8.50 8.22 6.61 14.86%
DY 4.91 2.58 2.96 2.53 1.64 0.00 1.58 20.78%
P/NAPS 0.95 1.04 1.06 1.34 1.53 2.70 1.73 -9.49%

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