[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.48%
YoY- 5.87%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 203,072 211,492 188,823 192,860 193,510 203,316 171,121 12.10%
PBT 24,520 17,224 13,785 15,192 16,068 18,592 14,888 39.50%
Tax -4,700 -4,524 -3,957 -4,656 -4,802 -4,944 -4,223 7.40%
NP 19,820 12,700 9,828 10,536 11,266 13,648 10,665 51.21%
-
NP to SH 19,820 12,700 9,828 10,536 11,266 13,648 10,665 51.21%
-
Tax Rate 19.17% 26.27% 28.71% 30.65% 29.89% 26.59% 28.37% -
Total Cost 183,252 198,792 178,995 182,324 182,244 189,668 160,456 9.26%
-
Net Worth 99,032 94,173 90,627 88,989 86,661 86,790 83,155 12.36%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,736 - 3,188 4,237 6,666 - 2,969 72.74%
Div Payout % 33.99% - 32.45% 40.22% 59.17% - 27.85% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 99,032 94,173 90,627 88,989 86,661 86,790 83,155 12.36%
NOSH 67,369 67,266 67,131 66,909 66,662 66,252 65,996 1.38%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.76% 6.00% 5.20% 5.46% 5.82% 6.71% 6.23% -
ROE 20.01% 13.49% 10.84% 11.84% 13.00% 15.73% 12.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 301.43 314.41 281.27 288.24 290.28 306.88 259.29 10.57%
EPS 29.42 18.88 14.64 15.75 16.90 20.60 16.16 49.15%
DPS 10.00 0.00 4.75 6.33 10.00 0.00 4.50 70.37%
NAPS 1.47 1.40 1.35 1.33 1.30 1.31 1.26 10.83%
Adjusted Per Share Value based on latest NOSH - 66,932
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.21 29.38 26.23 26.79 26.89 28.25 23.77 12.10%
EPS 2.75 1.76 1.37 1.46 1.57 1.90 1.48 51.19%
DPS 0.94 0.00 0.44 0.59 0.93 0.00 0.41 73.95%
NAPS 0.1376 0.1308 0.1259 0.1236 0.1204 0.1206 0.1155 12.39%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.87 1.99 1.96 2.00 2.10 2.14 2.24 -
P/RPS 0.62 0.63 0.70 0.69 0.72 0.70 0.86 -19.61%
P/EPS 6.36 10.54 13.39 12.70 12.43 10.39 13.86 -40.53%
EY 15.73 9.49 7.47 7.87 8.05 9.63 7.21 68.29%
DY 5.35 0.00 2.42 3.17 4.76 0.00 2.01 92.17%
P/NAPS 1.27 1.42 1.45 1.50 1.62 1.63 1.78 -20.16%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 24/05/05 23/02/05 17/11/04 18/08/04 19/05/04 26/02/04 -
Price 1.82 1.88 1.91 1.98 1.98 2.00 2.18 -
P/RPS 0.60 0.60 0.68 0.69 0.68 0.65 0.84 -20.11%
P/EPS 6.19 9.96 13.05 12.57 11.72 9.71 13.49 -40.53%
EY 16.16 10.04 7.66 7.95 8.54 10.30 7.41 68.25%
DY 5.49 0.00 2.49 3.20 5.05 0.00 2.06 92.33%
P/NAPS 1.24 1.34 1.41 1.49 1.52 1.53 1.73 -19.92%

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