[AHEALTH] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.03%
YoY- 16.19%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 175,673 171,121 169,534 166,986 164,412 157,499 152,766 9.75%
PBT 15,639 14,888 14,094 13,876 13,724 13,143 12,253 17.64%
Tax -4,373 -4,223 -4,264 -4,124 -4,071 -3,859 -3,591 14.02%
NP 11,266 10,665 9,830 9,752 9,653 9,284 8,662 19.13%
-
NP to SH 11,266 10,665 9,830 9,752 9,653 9,284 8,662 19.13%
-
Tax Rate 27.96% 28.37% 30.25% 29.72% 29.66% 29.36% 29.31% -
Total Cost 164,407 160,456 159,704 157,234 154,759 148,215 144,104 9.17%
-
Net Worth 86,790 83,160 79,635 43,584 43,513 43,537 74,340 10.86%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,179 2,179 2,179 2,179 - - 3,961 -32.83%
Div Payout % 19.34% 20.43% 22.17% 22.35% - - 45.73% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 86,790 83,160 79,635 43,584 43,513 43,537 74,340 10.86%
NOSH 66,252 66,000 65,814 43,584 43,513 43,537 43,474 32.39%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.41% 6.23% 5.80% 5.84% 5.87% 5.89% 5.67% -
ROE 12.98% 12.82% 12.34% 22.37% 22.18% 21.32% 11.65% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 265.16 259.27 257.59 383.13 377.84 361.76 351.40 -17.10%
EPS 17.00 16.16 14.94 22.37 22.18 21.32 19.92 -10.01%
DPS 3.29 3.30 3.31 5.00 0.00 0.00 9.12 -49.29%
NAPS 1.31 1.26 1.21 1.00 1.00 1.00 1.71 -16.26%
Adjusted Per Share Value based on latest NOSH - 43,584
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.41 23.77 23.55 23.20 22.84 21.88 21.22 9.77%
EPS 1.57 1.48 1.37 1.35 1.34 1.29 1.20 19.60%
DPS 0.30 0.30 0.30 0.30 0.00 0.00 0.55 -33.21%
NAPS 0.1206 0.1155 0.1106 0.0606 0.0605 0.0605 0.1033 10.86%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.14 2.24 1.89 3.02 2.44 2.70 2.88 -
P/RPS 0.81 0.86 0.73 0.79 0.65 0.75 0.82 -0.81%
P/EPS 12.58 13.86 12.65 13.50 11.00 12.66 14.45 -8.81%
EY 7.95 7.21 7.90 7.41 9.09 7.90 6.92 9.68%
DY 1.54 1.47 1.75 1.66 0.00 0.00 3.17 -38.17%
P/NAPS 1.63 1.78 1.56 3.02 2.44 2.70 1.68 -1.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 13/11/03 15/08/03 21/05/03 26/02/03 18/11/02 -
Price 2.00 2.18 2.17 2.05 2.70 2.45 2.70 -
P/RPS 0.75 0.84 0.84 0.54 0.71 0.68 0.77 -1.73%
P/EPS 11.76 13.49 14.53 9.16 12.17 11.49 13.55 -9.00%
EY 8.50 7.41 6.88 10.91 8.22 8.70 7.38 9.86%
DY 1.64 1.51 1.53 2.44 0.00 0.00 3.38 -38.22%
P/NAPS 1.53 1.73 1.79 2.05 2.70 2.45 1.58 -2.11%

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