[AHEALTH] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.18%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 169,534 166,986 164,412 157,499 152,766 147,848 141,508 12.78%
PBT 14,094 13,876 13,724 13,143 12,253 11,636 11,304 15.82%
Tax -4,264 -4,124 -4,071 -3,859 -3,591 -3,243 -2,944 27.98%
NP 9,830 9,752 9,653 9,284 8,662 8,393 8,360 11.39%
-
NP to SH 9,830 9,752 9,653 9,284 8,662 8,393 8,360 11.39%
-
Tax Rate 30.25% 29.72% 29.66% 29.36% 29.31% 27.87% 26.04% -
Total Cost 159,704 157,234 154,759 148,215 144,104 139,455 133,148 12.87%
-
Net Worth 79,635 43,584 43,513 43,537 74,340 73,844 72,999 5.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,179 2,179 - - 3,961 1,735 1,995 6.05%
Div Payout % 22.17% 22.35% - - 45.73% 20.68% 23.88% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 79,635 43,584 43,513 43,537 74,340 73,844 72,999 5.96%
NOSH 65,814 43,584 43,513 43,537 43,474 43,438 43,451 31.85%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.80% 5.84% 5.87% 5.89% 5.67% 5.68% 5.91% -
ROE 12.34% 22.37% 22.18% 21.32% 11.65% 11.37% 11.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 257.59 383.13 377.84 361.76 351.40 340.36 325.67 -14.46%
EPS 14.94 22.37 22.18 21.32 19.92 19.32 19.24 -15.50%
DPS 3.31 5.00 0.00 0.00 9.12 4.00 4.60 -19.68%
NAPS 1.21 1.00 1.00 1.00 1.71 1.70 1.68 -19.63%
Adjusted Per Share Value based on latest NOSH - 43,537
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.56 23.20 22.85 21.89 21.23 20.54 19.66 12.80%
EPS 1.37 1.36 1.34 1.29 1.20 1.17 1.16 11.72%
DPS 0.30 0.30 0.00 0.00 0.55 0.24 0.28 4.70%
NAPS 0.1107 0.0606 0.0605 0.0605 0.1033 0.1026 0.1014 6.01%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.89 3.02 2.44 2.70 2.88 2.64 2.90 -
P/RPS 0.73 0.79 0.65 0.75 0.82 0.78 0.89 -12.36%
P/EPS 12.65 13.50 11.00 12.66 14.45 13.66 15.07 -11.00%
EY 7.90 7.41 9.09 7.90 6.92 7.32 6.63 12.38%
DY 1.75 1.66 0.00 0.00 3.17 1.52 1.59 6.59%
P/NAPS 1.56 3.02 2.44 2.70 1.68 1.55 1.73 -6.65%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 15/08/03 21/05/03 26/02/03 18/11/02 21/08/02 22/05/02 -
Price 2.17 2.05 2.70 2.45 2.70 2.68 2.91 -
P/RPS 0.84 0.54 0.71 0.68 0.77 0.79 0.89 -3.77%
P/EPS 14.53 9.16 12.17 11.49 13.55 13.87 15.13 -2.65%
EY 6.88 10.91 8.22 8.70 7.38 7.21 6.61 2.70%
DY 1.53 2.44 0.00 0.00 3.38 1.49 1.58 -2.11%
P/NAPS 1.79 2.05 2.70 2.45 1.58 1.58 1.73 2.29%

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