[AHEALTH] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 18.81%
YoY- 15.11%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 38,589 42,781 43,494 46,257 37,002 40,233 40,920 -3.82%
PBT 4,222 3,446 3,323 3,897 3,428 3,228 3,171 20.96%
Tax -1,021 -1,103 -1,013 -1,086 -1,062 -963 -960 4.18%
NP 3,201 2,343 2,310 2,811 2,366 2,265 2,211 27.89%
-
NP to SH 3,201 2,343 2,310 2,811 2,366 2,265 2,211 27.89%
-
Tax Rate 24.18% 32.01% 30.48% 27.87% 30.98% 29.83% 30.27% -
Total Cost 35,388 40,438 41,184 43,446 34,636 37,968 38,709 -5.78%
-
Net Worth 83,160 79,635 78,888 77,889 43,537 74,340 73,844 8.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,179 - - 2,225 - -
Div Payout % - - 94.34% - - 98.27% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 83,160 79,635 78,888 77,889 43,537 74,340 73,844 8.21%
NOSH 66,000 65,814 43,584 43,513 43,537 43,474 43,438 32.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.30% 5.48% 5.31% 6.08% 6.39% 5.63% 5.40% -
ROE 3.85% 2.94% 2.93% 3.61% 5.43% 3.05% 2.99% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 58.47 65.00 99.79 106.30 84.99 92.54 94.20 -27.17%
EPS 4.85 3.56 5.30 6.46 3.61 5.21 5.09 -3.16%
DPS 0.00 0.00 5.00 0.00 0.00 5.12 0.00 -
NAPS 1.26 1.21 1.81 1.79 1.00 1.71 1.70 -18.05%
Adjusted Per Share Value based on latest NOSH - 43,513
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.36 5.94 6.04 6.42 5.14 5.59 5.68 -3.78%
EPS 0.44 0.33 0.32 0.39 0.33 0.31 0.31 26.21%
DPS 0.00 0.00 0.30 0.00 0.00 0.31 0.00 -
NAPS 0.1155 0.1106 0.1095 0.1081 0.0604 0.1032 0.1025 8.26%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.24 1.89 3.02 2.44 2.70 2.88 2.64 -
P/RPS 3.83 2.91 3.03 2.30 3.18 3.11 2.80 23.15%
P/EPS 46.19 53.09 56.98 37.77 49.68 55.28 51.87 -7.42%
EY 2.17 1.88 1.75 2.65 2.01 1.81 1.93 8.10%
DY 0.00 0.00 1.66 0.00 0.00 1.78 0.00 -
P/NAPS 1.78 1.56 1.67 1.36 2.70 1.68 1.55 9.63%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 15/08/03 21/05/03 26/02/03 18/11/02 21/08/02 -
Price 2.18 2.17 2.05 2.70 2.45 2.70 2.68 -
P/RPS 3.73 3.34 2.05 2.54 2.88 2.92 2.84 19.87%
P/EPS 44.95 60.96 38.68 41.80 45.08 51.82 52.65 -9.97%
EY 2.22 1.64 2.59 2.39 2.22 1.93 1.90 10.90%
DY 0.00 0.00 2.44 0.00 0.00 1.90 0.00 -
P/NAPS 1.73 1.79 1.13 1.51 2.45 1.58 1.58 6.21%

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