[AHEALTH] QoQ 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- 2.16%
YoY- -3.16%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
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 48,664 52,873 44,203 47,890 45,946 50,809 38,589 16.74%
PBT 7,954 4,306 2,391 3,360 3,386 4,648 4,222 52.59%
Tax -1,218 -1,131 -465 -1,091 -1,165 -1,236 -1,021 12.49%
NP 6,736 3,175 1,926 2,269 2,221 3,412 3,201 64.28%
-
NP to SH 6,736 3,175 1,926 2,269 2,221 3,412 3,201 64.28%
-
Tax Rate 15.31% 26.27% 19.45% 32.47% 34.41% 26.59% 24.18% -
Total Cost 41,928 49,698 42,277 45,621 43,725 47,397 35,388 11.98%
-
Net Worth 99,019 94,173 90,595 89,019 86,705 86,790 83,160 12.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,368 - - - 3,334 - - -
Div Payout % 50.00% - - - 150.15% - - -
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 99,019 94,173 90,595 89,019 86,705 86,790 83,160 12.35%
NOSH 67,360 67,266 67,108 66,932 66,696 66,252 66,000 1.37%
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 13.84% 6.00% 4.36% 4.74% 4.83% 6.72% 8.30% -
ROE 6.80% 3.37% 2.13% 2.55% 2.56% 3.93% 3.85% -
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 72.24 78.60 65.87 71.55 68.89 76.69 58.47 15.15%
EPS 10.00 4.72 2.87 3.39 3.33 5.15 4.85 62.06%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
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 6.76 7.34 6.14 6.65 6.38 7.05 5.36 16.74%
EPS 0.94 0.44 0.27 0.32 0.31 0.47 0.44 65.95%
DPS 0.47 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.1375 0.1308 0.1258 0.1236 0.1204 0.1205 0.1155 12.33%
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 2.59 2.53 2.98 2.80 3.05 2.79 3.83 -22.97%
P/EPS 18.70 42.16 68.29 59.00 63.06 41.55 46.19 -45.30%
EY 5.35 2.37 1.46 1.70 1.59 2.41 2.17 82.60%
DY 2.67 0.00 0.00 0.00 2.38 0.00 0.00 -
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 2.52 2.39 2.90 2.77 2.87 2.61 3.73 -23.02%
P/EPS 18.20 39.83 66.55 58.41 59.46 38.83 44.95 -45.29%
EY 5.49 2.51 1.50 1.71 1.68 2.58 2.22 82.97%
DY 2.75 0.00 0.00 0.00 2.53 0.00 0.00 -
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