[AHEALTH] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -9.4%
YoY- -30.17%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 289,975 265,662 239,952 226,136 195,395 190,912 175,673 8.70%
PBT 33,010 19,941 20,014 16,363 21,618 13,443 15,639 13.25%
Tax -5,817 -4,515 -318 -4,238 -4,255 -3,852 -4,373 4.86%
NP 27,193 15,426 19,696 12,125 17,363 9,591 11,266 15.81%
-
NP to SH 24,619 15,048 19,696 12,125 17,363 9,591 11,266 13.90%
-
Tax Rate 17.62% 22.64% 1.59% 25.90% 19.68% 28.65% 27.96% -
Total Cost 262,782 250,236 220,256 214,011 178,032 181,321 164,407 8.12%
-
Net Worth 149,977 146,965 137,146 125,963 107,630 94,173 86,790 9.54%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 14,806 7,120 6,373 3,391 3,368 3,168 2,179 37.60%
Div Payout % 60.14% 47.32% 32.36% 27.97% 19.40% 33.03% 19.34% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 149,977 146,965 137,146 125,963 107,630 94,173 86,790 9.54%
NOSH 74,988 74,982 74,943 74,978 67,692 67,266 66,252 2.08%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.38% 5.81% 8.21% 5.36% 8.89% 5.02% 6.41% -
ROE 16.42% 10.24% 14.36% 9.63% 16.13% 10.18% 12.98% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 386.69 354.30 320.18 301.60 288.65 283.81 265.16 6.48%
EPS 32.83 20.07 26.28 16.17 25.65 14.26 17.00 11.58%
DPS 19.75 9.50 8.50 4.52 5.00 4.75 3.29 34.79%
NAPS 2.00 1.96 1.83 1.68 1.59 1.40 1.31 7.30%
Adjusted Per Share Value based on latest NOSH - 74,978
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 40.27 36.89 33.32 31.40 27.14 26.51 24.40 8.70%
EPS 3.42 2.09 2.74 1.68 2.41 1.33 1.56 13.97%
DPS 2.06 0.99 0.89 0.47 0.47 0.44 0.30 37.84%
NAPS 0.2083 0.2041 0.1905 0.1749 0.1495 0.1308 0.1205 9.54%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.81 1.24 1.61 1.75 1.76 1.99 2.14 -
P/RPS 0.73 0.35 0.50 0.58 0.61 0.70 0.81 -1.71%
P/EPS 8.56 6.18 6.13 10.82 6.86 13.96 12.58 -6.21%
EY 11.68 16.18 16.32 9.24 14.57 7.16 7.95 6.61%
DY 7.03 7.66 5.28 2.58 2.84 2.39 1.54 28.78%
P/NAPS 1.41 0.63 0.88 1.04 1.11 1.42 1.63 -2.38%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 20/05/09 21/05/08 23/05/07 24/05/06 24/05/05 19/05/04 -
Price 3.20 1.38 1.73 1.75 1.69 1.88 2.00 -
P/RPS 0.83 0.39 0.54 0.58 0.59 0.66 0.75 1.70%
P/EPS 9.75 6.88 6.58 10.82 6.59 13.19 11.76 -3.07%
EY 10.26 14.54 15.19 9.24 15.18 7.58 8.50 3.18%
DY 6.17 6.88 4.91 2.58 2.96 2.53 1.64 24.69%
P/NAPS 1.60 0.70 0.95 1.04 1.06 1.34 1.53 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