[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.83%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 224,657 195,384 192,860 176,709 160,662 139,124 125,462 10.19%
PBT 18,500 21,126 15,192 14,221 12,953 11,401 10,317 10.21%
Tax -4,629 -4,240 -4,656 -4,269 -3,729 -2,704 -2,190 13.27%
NP 13,870 16,886 10,536 9,952 9,224 8,697 8,126 9.31%
-
NP to SH 13,870 16,886 10,536 9,952 9,224 8,697 8,126 9.31%
-
Tax Rate 25.02% 20.07% 30.65% 30.02% 28.79% 23.72% 21.23% -
Total Cost 210,786 178,497 182,324 166,757 151,438 130,426 117,336 10.25%
-
Net Worth 108,647 99,134 88,989 79,572 74,354 69,005 64,249 9.14%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,526 4,495 4,237 3,945 9,073 1,735 - -
Div Payout % 32.64% 26.62% 40.22% 39.65% 98.37% 19.96% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 108,647 99,134 88,989 79,572 74,354 69,005 64,249 9.14%
NOSH 67,904 67,438 66,909 65,762 43,482 43,399 43,411 7.73%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.17% 8.64% 5.46% 5.63% 5.74% 6.25% 6.48% -
ROE 12.77% 17.03% 11.84% 12.51% 12.41% 12.60% 12.65% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 330.84 289.72 288.24 268.71 369.49 320.56 289.01 2.27%
EPS 20.43 25.04 15.75 15.13 21.21 20.04 18.72 1.46%
DPS 6.67 6.67 6.33 6.00 20.87 4.00 0.00 -
NAPS 1.60 1.47 1.33 1.21 1.71 1.59 1.48 1.30%
Adjusted Per Share Value based on latest NOSH - 65,814
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.19 27.13 26.78 24.53 22.31 19.32 17.42 10.18%
EPS 1.93 2.34 1.46 1.38 1.28 1.21 1.13 9.32%
DPS 0.63 0.62 0.59 0.55 1.26 0.24 0.00 -
NAPS 0.1509 0.1376 0.1236 0.1105 0.1032 0.0958 0.0892 9.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.70 1.78 2.00 1.89 2.88 2.28 3.02 -
P/RPS 0.51 0.61 0.69 0.70 0.78 0.71 1.04 -11.19%
P/EPS 8.32 7.11 12.70 12.49 13.58 11.38 16.13 -10.44%
EY 12.02 14.07 7.87 8.01 7.37 8.79 6.20 11.65%
DY 3.92 3.75 3.17 3.17 7.25 1.75 0.00 -
P/NAPS 1.06 1.21 1.50 1.56 1.68 1.43 2.04 -10.33%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 16/11/05 17/11/04 13/11/03 18/11/02 21/11/01 22/11/00 -
Price 1.76 1.78 1.98 2.17 2.70 2.68 3.06 -
P/RPS 0.53 0.61 0.69 0.81 0.73 0.84 1.06 -10.90%
P/EPS 8.62 7.11 12.57 14.34 12.73 13.37 16.35 -10.11%
EY 11.61 14.07 7.95 6.97 7.86 7.48 6.12 11.25%
DY 3.79 3.75 3.20 2.76 7.73 1.49 0.00 -
P/NAPS 1.10 1.21 1.49 1.79 1.58 1.69 2.07 -9.99%

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