[AHEALTH] QoQ TTM 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- 3.97%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 171,121 169,534 166,986 164,412 157,499 152,766 147,848 10.20%
PBT 14,888 14,094 13,876 13,724 13,143 12,253 11,636 17.80%
Tax -4,223 -4,264 -4,124 -4,071 -3,859 -3,591 -3,243 19.19%
NP 10,665 9,830 9,752 9,653 9,284 8,662 8,393 17.26%
-
NP to SH 10,665 9,830 9,752 9,653 9,284 8,662 8,393 17.26%
-
Tax Rate 28.37% 30.25% 29.72% 29.66% 29.36% 29.31% 27.87% -
Total Cost 160,456 159,704 157,234 154,759 148,215 144,104 139,455 9.77%
-
Net Worth 83,160 79,635 43,584 43,513 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 2,179 2,179 - - 3,961 1,735 16.35%
Div Payout % 20.43% 22.17% 22.35% - - 45.73% 20.68% -
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 43,584 43,513 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 6.23% 5.80% 5.84% 5.87% 5.89% 5.67% 5.68% -
ROE 12.82% 12.34% 22.37% 22.18% 21.32% 11.65% 11.37% -
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 259.27 257.59 383.13 377.84 361.76 351.40 340.36 -16.55%
EPS 16.16 14.94 22.37 22.18 21.32 19.92 19.32 -11.19%
DPS 3.30 3.31 5.00 0.00 0.00 9.12 4.00 -12.00%
NAPS 1.26 1.21 1.00 1.00 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 23.76 23.54 23.18 22.83 21.87 21.21 20.53 10.20%
EPS 1.48 1.36 1.35 1.34 1.29 1.20 1.17 16.91%
DPS 0.30 0.30 0.30 0.00 0.00 0.55 0.24 15.99%
NAPS 0.1155 0.1106 0.0605 0.0604 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 0.86 0.73 0.79 0.65 0.75 0.82 0.78 6.70%
P/EPS 13.86 12.65 13.50 11.00 12.66 14.45 13.66 0.97%
EY 7.21 7.90 7.41 9.09 7.90 6.92 7.32 -1.00%
DY 1.47 1.75 1.66 0.00 0.00 3.17 1.52 -2.19%
P/NAPS 1.78 1.56 3.02 2.44 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 0.84 0.84 0.54 0.71 0.68 0.77 0.79 4.16%
P/EPS 13.49 14.53 9.16 12.17 11.49 13.55 13.87 -1.82%
EY 7.41 6.88 10.91 8.22 8.70 7.38 7.21 1.83%
DY 1.51 1.53 2.44 0.00 0.00 3.38 1.49 0.89%
P/NAPS 1.73 1.79 2.05 2.70 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