[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -70.46%
YoY- 3.91%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 157,499 120,497 80,264 39,344 136,612 104,343 69,028 73.05%
PBT 13,143 9,715 6,487 3,316 11,089 8,551 5,941 69.53%
Tax -3,859 -2,797 -1,834 -874 -2,822 -2,028 -1,413 95.02%
NP 9,284 6,918 4,653 2,442 8,267 6,523 4,528 61.18%
-
NP to SH 9,284 6,918 4,653 2,442 8,267 6,523 4,528 61.18%
-
Tax Rate 29.36% 28.79% 28.27% 26.36% 25.45% 23.72% 23.78% -
Total Cost 148,215 113,579 75,611 36,902 128,345 97,820 64,500 73.87%
-
Net Worth 75,275 74,354 73,857 72,999 69,000 69,005 68,158 6.82%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,740 6,804 - - 1,735 1,301 - -
Div Payout % 18.75% 98.37% - - 21.00% 19.96% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 75,275 74,354 73,857 72,999 69,000 69,005 68,158 6.82%
NOSH 43,511 43,482 43,445 43,451 43,396 43,399 43,413 0.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.89% 5.74% 5.80% 6.21% 6.05% 6.25% 6.56% -
ROE 12.33% 9.30% 6.30% 3.35% 11.98% 9.45% 6.64% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 361.97 277.12 184.75 90.55 314.80 240.42 159.00 72.79%
EPS 14.17 15.91 10.71 5.62 19.05 15.03 10.43 22.59%
DPS 4.00 15.65 0.00 0.00 4.00 3.00 0.00 -
NAPS 1.73 1.71 1.70 1.68 1.59 1.59 1.57 6.66%
Adjusted Per Share Value based on latest NOSH - 43,451
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.87 16.73 11.14 5.46 18.97 14.49 9.58 73.11%
EPS 1.29 0.96 0.65 0.34 1.15 0.91 0.63 61.03%
DPS 0.24 0.94 0.00 0.00 0.24 0.18 0.00 -
NAPS 0.1045 0.1032 0.1025 0.1014 0.0958 0.0958 0.0946 6.84%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.70 2.88 2.64 2.90 2.70 2.28 2.29 -
P/RPS 0.75 1.04 1.43 3.20 0.86 0.95 1.44 -35.18%
P/EPS 12.65 18.10 24.65 51.60 14.17 15.17 21.96 -30.69%
EY 7.90 5.52 4.06 1.94 7.06 6.59 4.55 44.31%
DY 1.48 5.43 0.00 0.00 1.48 1.32 0.00 -
P/NAPS 1.56 1.68 1.55 1.73 1.70 1.43 1.46 4.50%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 18/11/02 21/08/02 22/05/02 20/02/02 21/11/01 16/08/01 -
Price 2.45 2.70 2.68 2.91 3.00 2.68 2.65 -
P/RPS 0.68 0.97 1.45 3.21 0.95 1.11 1.67 -44.97%
P/EPS 11.48 16.97 25.02 51.78 15.75 17.83 25.41 -41.03%
EY 8.71 5.89 4.00 1.93 6.35 5.61 3.94 69.45%
DY 1.63 5.80 0.00 0.00 1.33 1.12 0.00 -
P/NAPS 1.42 1.58 1.58 1.73 1.89 1.69 1.69 -10.92%

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