[AHEALTH] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 183,234 178,125 175,673 171,121 169,534 166,986 164,412 7.47%
PBT 15,616 15,702 15,639 14,888 14,094 13,876 13,724 8.96%
Tax -4,513 -4,525 -4,373 -4,223 -4,264 -4,124 -4,071 7.09%
NP 11,103 11,177 11,266 10,665 9,830 9,752 9,653 9.75%
-
NP to SH 11,103 11,177 11,266 10,665 9,830 9,752 9,653 9.75%
-
Tax Rate 28.90% 28.82% 27.96% 28.37% 30.25% 29.72% 29.66% -
Total Cost 172,131 166,948 164,407 160,456 159,704 157,234 154,759 7.32%
-
Net Worth 89,019 86,705 86,790 83,160 79,635 43,584 43,513 60.94%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,168 3,334 2,179 2,179 2,179 2,179 - -
Div Payout % 28.53% 29.84% 19.34% 20.43% 22.17% 22.35% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 89,019 86,705 86,790 83,160 79,635 43,584 43,513 60.94%
NOSH 66,932 66,696 66,252 66,000 65,814 43,584 43,513 33.14%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.06% 6.27% 6.41% 6.23% 5.80% 5.84% 5.87% -
ROE 12.47% 12.89% 12.98% 12.82% 12.34% 22.37% 22.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 273.76 267.07 265.16 259.27 257.59 383.13 377.84 -19.28%
EPS 16.59 16.76 17.00 16.16 14.94 22.37 22.18 -17.55%
DPS 4.75 5.00 3.29 3.30 3.31 5.00 0.00 -
NAPS 1.33 1.30 1.31 1.26 1.21 1.00 1.00 20.87%
Adjusted Per Share Value based on latest NOSH - 66,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 25.44 24.73 24.39 23.76 23.54 23.18 22.83 7.46%
EPS 1.54 1.55 1.56 1.48 1.36 1.35 1.34 9.69%
DPS 0.44 0.46 0.30 0.30 0.30 0.30 0.00 -
NAPS 0.1236 0.1204 0.1205 0.1155 0.1106 0.0605 0.0604 60.97%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.00 2.10 2.14 2.24 1.89 3.02 2.44 -
P/RPS 0.73 0.79 0.81 0.86 0.73 0.79 0.65 8.02%
P/EPS 12.06 12.53 12.58 13.86 12.65 13.50 11.00 6.30%
EY 8.29 7.98 7.95 7.21 7.90 7.41 9.09 -5.94%
DY 2.38 2.38 1.54 1.47 1.75 1.66 0.00 -
P/NAPS 1.50 1.62 1.63 1.78 1.56 3.02 2.44 -27.63%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 17/11/04 18/08/04 19/05/04 26/02/04 13/11/03 15/08/03 21/05/03 -
Price 1.98 1.98 2.00 2.18 2.17 2.05 2.70 -
P/RPS 0.72 0.74 0.75 0.84 0.84 0.54 0.71 0.93%
P/EPS 11.94 11.82 11.76 13.49 14.53 9.16 12.17 -1.26%
EY 8.38 8.46 8.50 7.41 6.88 10.91 8.22 1.28%
DY 2.40 2.53 1.64 1.51 1.53 2.44 0.00 -
P/NAPS 1.49 1.52 1.53 1.73 1.79 2.05 2.70 -32.64%

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