[AHEALTH] QoQ TTM Result on 30-Sep-2001 [#3]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

21-Nov-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Sep-2001 [#3]

Profit Trend

QoQ- -0.01%

YoY- 39.98%

Quarter Report

APEX-20011103a AHB Q3 Y2001 KLSE.doc

Latest QR

Upcoming QR

AHEALTH's Result

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
TTM Result
Revenue	147,848	141,508	136,712	132,443	129,969	126,165	122,097	13.64%
YoY %	4.48%	3.51%	3.22%	1.90%	3.02%	3.33%	-	-
Horiz. %	121.09%	115.90%	111.97%	108.47%	106.45%	103.33%	100.00%	-
PBT	11,636	11,304	11,090	11,136	11,067	10,534	10,323	8.33%
YoY %	2.94%	1.93%	-0.41%	0.62%	5.06%	2.04%	-	-
Horiz. %	112.72%	109.50%	107.43%	107.88%	107.21%	102.04%	100.00%	-
Tax	-3,243	-2,944	-2,822	-2,603	-2,533	-2,391	-2,218	28.91%
YoY %	-10.16%	-4.32%	-8.41%	-2.76%	-5.94%	-7.80%	-	-
Horiz. %	146.21%	132.73%	127.23%	117.36%	114.20%	107.80%	100.00%	-
NP	8,393	8,360	8,268	8,533	8,534	8,143	8,105	2.36%
YoY %	0.39%	1.11%	-3.11%	-0.01%	4.80%	0.47%	-	-
Horiz. %	103.55%	103.15%	102.01%	105.28%	105.29%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,393	8,360	8,268	8,533	8,534	8,143	8,105	2.36%
YoY %	0.39%	1.11%	-3.11%	-0.01%	4.80%	0.47%	-	-
Horiz. %	103.55%	103.15%	102.01%	105.28%	105.29%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.87%	26.04%	25.45%	23.37%	22.89%	22.70%	21.49%	-
YoY %	7.03%	2.32%	8.90%	2.10%	0.84%	5.63%	-	-
Horiz. %	129.69%	121.17%	118.43%	108.75%	106.51%	105.63%	100.00%	-
Total Cost	139,455	133,148	128,444	123,910	121,435	118,022	113,992	14.42%
YoY %	4.74%	3.66%	3.66%	2.04%	2.89%	3.54%	-	-
Horiz. %	122.34%	116.80%	112.68%	108.70%	106.53%	103.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	73,844	72,999	68,979	68,992	68,116	66,025	63,922	10.12%
YoY %	1.16%	5.83%	-0.02%	1.29%	3.17%	3.29%	-	-
Horiz. %	115.52%	114.20%	107.91%	107.93%	106.56%	103.29%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Dividend
Div	1,735	1,995	1,995	4,605	2,609	2,609	2,609	-23.86%
YoY %	-13.03%	0.00%	-56.68%	76.50%	0.00%	0.00%	-	-
Horiz. %	66.50%	76.47%	76.47%	176.50%	100.00%	100.00%	100.00%	-
Div Payout %	20.68%	23.88%	24.14%	53.97%	30.57%	32.04%	32.19%	-
YoY %	-13.40%	-1.08%	-55.27%	76.55%	-4.59%	-0.47%	-	-
Horiz. %	64.24%	74.18%	74.99%	167.66%	94.97%	99.53%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Equity
Net Worth	73,844	72,999	68,979	68,992	68,116	66,025	63,922	10.12%
YoY %	1.16%	5.83%	-0.02%	1.29%	3.17%	3.29%	-	-
Horiz. %	115.52%	114.20%	107.91%	107.93%	106.56%	103.29%	100.00%	-
NOSH	43,438	43,451	43,383	43,391	43,386	43,438	43,484	-0.07%
YoY %	-0.03%	0.16%	-0.02%	0.01%	-0.12%	-0.11%	-	-
Horiz. %	99.89%	99.92%	99.77%	99.79%	99.77%	99.89%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Ratio Analysis
NP Margin	5.68%	5.91%	6.05%	6.44%	6.57%	6.45%	6.64%	-
YoY %	-3.89%	-2.31%	-6.06%	-1.98%	1.86%	-2.86%	-	-
Horiz. %	85.54%	89.01%	91.11%	96.99%	98.95%	97.14%	100.00%	-
ROE	11.37%	11.45%	11.99%	12.37%	12.53%	12.33%	12.68%	-
YoY %	-0.70%	-4.50%	-3.07%	-1.28%	1.62%	-2.76%	-	-
Horiz. %	89.67%	90.30%	94.56%	97.56%	98.82%	97.24%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Per Share
RPS	340.36	325.67	315.13	305.23	299.56	290.45	280.78	13.72%
YoY %	4.51%	3.34%	3.24%	1.89%	3.14%	3.44%	-	-
Horiz. %	121.22%	115.99%	112.23%	108.71%	106.69%	103.44%	100.00%	-
EPS	19.32	19.24	19.06	19.67	19.67	18.75	18.64	2.42%
YoY %	0.42%	0.94%	-3.10%	0.00%	4.91%	0.59%	-	-
Horiz. %	103.65%	103.22%	102.25%	105.53%	105.53%	100.59%	100.00%	-
DPS	4.00	4.60	4.60	10.60	6.00	6.00	6.00	-23.74%
YoY %	-13.04%	0.00%	-56.60%	76.67%	0.00%	0.00%	-	-
Horiz. %	66.67%	76.67%	76.67%	176.67%	100.00%	100.00%	100.00%	-
NAPS	1.70	1.68	1.59	1.59	1.57	1.52	1.47	10.20%
YoY %	1.19%	5.66%	0.00%	1.27%	3.29%	3.40%	-	-
Horiz. %	115.65%	114.29%	108.16%	108.16%	106.80%	103.40%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 43,391
RPS	20.54	19.66	19.00	18.40	18.06	17.53	16.97	13.61%
YoY %	4.48%	3.47%	3.26%	1.88%	3.02%	3.30%	-	-
Horiz. %	121.04%	115.85%	111.96%	108.43%	106.42%	103.30%	100.00%	-
EPS	1.17	1.16	1.15	1.19	1.19	1.13	1.13	2.35%
YoY %	0.86%	0.87%	-3.36%	0.00%	5.31%	0.00%	-	-
Horiz. %	103.54%	102.65%	101.77%	105.31%	105.31%	100.00%	100.00%	-
DPS	0.24	0.28	0.28	0.64	0.36	0.36	0.36	-23.74%
YoY %	-14.29%	0.00%	-56.25%	77.78%	0.00%	0.00%	-	-
Horiz. %	66.67%	77.78%	77.78%	177.78%	100.00%	100.00%	100.00%	-
NAPS	0.1026	0.1014	0.0959	0.0959	0.0947	0.0917	0.0888	10.13%
YoY %	1.18%	5.74%	0.00%	1.27%	3.27%	3.27%	-	-
Horiz. %	115.54%	114.19%	108.00%	108.00%	106.64%	103.27%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/02	29/03/02	31/12/01	27/09/01	29/06/01	30/03/01	26/12/00	-
Price	2.64	2.90	2.70	2.28	2.29	2.30	2.72	-
P/RPS	0.78	0.89	0.86	0.75	0.76	0.79	0.97	-13.56%
YoY %	-12.36%	3.49%	14.67%	-1.32%	-3.80%	-18.56%	-	-
Horiz. %	80.41%	91.75%	88.66%	77.32%	78.35%	81.44%	100.00%	-
P/EPS	13.66	15.07	14.17	11.59	11.64	12.27	14.59	-4.30%
YoY %	-9.36%	6.35%	22.26%	-0.43%	-5.13%	-15.90%	-	-
Horiz. %	93.63%	103.29%	97.12%	79.44%	79.78%	84.10%	100.00%	-
EY	7.32	6.63	7.06	8.63	8.59	8.15	6.85	4.53%
YoY %	10.41%	-6.09%	-18.19%	0.47%	5.40%	18.98%	-	-
Horiz. %	106.86%	96.79%	103.07%	125.99%	125.40%	118.98%	100.00%	-
DY	1.52	1.59	1.70	4.65	2.62	2.61	2.21	-22.13%
YoY %	-4.40%	-6.47%	-63.44%	77.48%	0.38%	18.10%	-	-
Horiz. %	68.78%	71.95%	76.92%	210.41%	118.55%	118.10%	100.00%	-
P/NAPS	1.55	1.73	1.70	1.43	1.46	1.51	1.85	-11.15%
YoY %	-10.40%	1.76%	18.88%	-2.05%	-3.31%	-18.38%	-	-
Horiz. %	83.78%	93.51%	91.89%	77.30%	78.92%	81.62%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	21/08/02	22/05/02	20/02/02	21/11/01	16/08/01	23/05/01	21/02/01	-
Price	2.68	2.91	3.00	2.68	2.65	2.30	2.60	-
P/RPS	0.79	0.89	0.95	0.88	0.88	0.79	0.93	-10.33%
YoY %	-11.24%	-6.32%	7.95%	0.00%	11.39%	-15.05%	-	-
Horiz. %	84.95%	95.70%	102.15%	94.62%	94.62%	84.95%	100.00%	-
P/EPS	13.87	15.13	15.74	13.63	13.47	12.27	13.95	-0.38%
YoY %	-8.33%	-3.88%	15.48%	1.19%	9.78%	-12.04%	-	-
Horiz. %	99.43%	108.46%	112.83%	97.71%	96.56%	87.96%	100.00%	-
EY	7.21	6.61	6.35	7.34	7.42	8.15	7.17	0.37%
YoY %	9.08%	4.09%	-13.49%	-1.08%	-8.96%	13.67%	-	-
Horiz. %	100.56%	92.19%	88.56%	102.37%	103.49%	113.67%	100.00%	-
DY	1.49	1.58	1.53	3.96	2.26	2.61	2.31	-25.40%
YoY %	-5.70%	3.27%	-61.36%	75.22%	-13.41%	12.99%	-	-
Horiz. %	64.50%	68.40%	66.23%	171.43%	97.84%	112.99%	100.00%	-
P/NAPS	1.58	1.73	1.89	1.69	1.69	1.51	1.77	-7.31%
YoY %	-8.67%	-8.47%	11.83%	0.00%	11.92%	-14.69%	-	-
Horiz. %	89.27%	97.74%	106.78%	95.48%	95.48%	85.31%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos