[AHEALTH] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

22-Nov-2000

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

30-Sep-2000 [#3]

Profit Trend

QoQ- 48.69%

YoY--%

Quarter Report

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Cumulative Result
Revenue	132,532	120,497	104,343	94,097	0	-100.00%
YoY %	9.99%	15.48%	10.89%	0.00%	-	-
Horiz. %	140.85%	128.06%	110.89%	100.00%	-	-
PBT	10,666	9,715	8,551	7,738	0	-100.00%
YoY %	9.79%	13.61%	10.51%	0.00%	-	-
Horiz. %	137.84%	125.55%	110.51%	100.00%	-	-
Tax	-3,202	-2,797	-2,028	-1,643	0	-100.00%
YoY %	-14.48%	-37.92%	-23.43%	0.00%	-	-
Horiz. %	194.89%	170.24%	123.43%	100.00%	-	-
NP	7,464	6,918	6,523	6,095	0	-100.00%
YoY %	7.89%	6.06%	7.02%	0.00%	-	-
Horiz. %	122.46%	113.50%	107.02%	100.00%	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	7,464	6,918	6,523	6,095	0	-100.00%
YoY %	7.89%	6.06%	7.02%	0.00%	-	-
Horiz. %	122.46%	113.50%	107.02%	100.00%	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	30.02%	28.79%	23.72%	21.23%	-	-
YoY %	4.27%	21.37%	11.73%	0.00%	-	-
Horiz. %	141.40%	135.61%	111.73%	100.00%	-	-
Total Cost	125,068	113,579	97,820	88,002	0	-100.00%
YoY %	10.12%	16.11%	11.16%	0.00%	-	-
Horiz. %	142.12%	129.06%	111.16%	100.00%	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	79,572	74,354	69,005	64,249	0	-100.00%
YoY %	7.02%	7.75%	7.40%	0.00%	-	-
Horiz. %	123.85%	115.73%	107.40%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	2,959	6,804	1,301	-	-	-100.00%
YoY %	-56.51%	422.98%	0.00%	-	-	-
Horiz. %	227.44%	522.98%	100.00%	-	-	-
Div Payout %	39.65%	98.37%	19.96%	-	-	-
YoY %	-59.69%	392.84%	0.00%	-	-	-
Horiz. %	198.65%	492.84%	100.00%	-	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	79,572	74,354	69,005	64,249	0	-100.00%
YoY %	7.02%	7.75%	7.40%	0.00%	-	-
Horiz. %	123.85%	115.73%	107.40%	100.00%	-	-
NOSH	65,762	43,482	43,399	43,411	0	-100.00%
YoY %	51.24%	0.19%	-0.03%	0.00%	-	-
Horiz. %	151.49%	100.16%	99.97%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	5.63%	5.74%	6.25%	6.48%	0.00%	-
YoY %	-1.92%	-8.16%	-3.55%	0.00%	-	-
Horiz. %	86.88%	88.58%	96.45%	100.00%	-	-
ROE	9.38%	9.30%	9.45%	9.49%	0.00%	-
YoY %	0.86%	-1.59%	-0.42%	0.00%	-	-
Horiz. %	98.84%	98.00%	99.58%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	201.53	277.12	240.42	216.76	0.00	-100.00%
YoY %	-27.28%	15.26%	10.92%	0.00%	-	-
Horiz. %	92.97%	127.85%	110.92%	100.00%	-	-
EPS	11.35	15.91	15.03	14.04	0.00	-100.00%
YoY %	-28.66%	5.85%	7.05%	0.00%	-	-
Horiz. %	80.84%	113.32%	107.05%	100.00%	-	-
DPS	4.50	15.65	3.00	0.00	0.00	-100.00%
YoY %	-71.25%	421.67%	0.00%	0.00%	-	-
Horiz. %	150.00%	521.67%	100.00%	-	-	-
NAPS	1.21	1.71	1.59	1.48	0.00	-100.00%
YoY %	-29.24%	7.55%	7.43%	0.00%	-	-
Horiz. %	81.76%	115.54%	107.43%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 43,413
RPS	18.42	16.74	14.50	13.08	0.00	-100.00%
YoY %	10.04%	15.45%	10.86%	0.00%	-	-
Horiz. %	140.83%	127.98%	110.86%	100.00%	-	-
EPS	1.04	0.96	0.91	0.85	0.00	-100.00%
YoY %	8.33%	5.49%	7.06%	0.00%	-	-
Horiz. %	122.35%	112.94%	107.06%	100.00%	-	-
DPS	0.41	0.95	0.18	0.00	0.00	-100.00%
YoY %	-56.84%	427.78%	0.00%	0.00%	-	-
Horiz. %	227.78%	527.78%	100.00%	-	-	-
NAPS	0.1106	0.1033	0.0959	0.0893	0.00	-100.00%
YoY %	7.07%	7.72%	7.39%	0.00%	-	-
Horiz. %	123.85%	115.68%	107.39%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/09/02	27/09/01	29/09/00	-	-
Price	1.89	2.88	2.28	3.02	0.00	-
P/RPS	0.94	1.04	0.95	1.39	0.00	-100.00%
YoY %	-9.62%	9.47%	-31.65%	0.00%	-	-
Horiz. %	67.63%	74.82%	68.35%	100.00%	-	-
P/EPS	16.65	18.10	15.17	21.51	0.00	-100.00%
YoY %	-8.01%	19.31%	-29.47%	0.00%	-	-
Horiz. %	77.41%	84.15%	70.53%	100.00%	-	-
EY	6.01	5.52	6.59	4.65	0.00	-100.00%
YoY %	8.88%	-16.24%	41.72%	0.00%	-	-
Horiz. %	129.25%	118.71%	141.72%	100.00%	-	-
DY	2.38	5.43	1.32	0.00	0.00	-100.00%
YoY %	-56.17%	311.36%	0.00%	0.00%	-	-
Horiz. %	180.30%	411.36%	100.00%	-	-	-
P/NAPS	1.56	1.68	1.43	2.04	0.00	-100.00%
YoY %	-7.14%	17.48%	-29.90%	0.00%	-	-
Horiz. %	76.47%	82.35%	70.10%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	13/11/03	18/11/02	21/11/01	22/11/00	-	-
Price	2.17	2.70	2.68	3.06	0.00	-
P/RPS	1.08	0.97	1.11	1.41	0.00	-100.00%
YoY %	11.34%	-12.61%	-21.28%	0.00%	-	-
Horiz. %	76.60%	68.79%	78.72%	100.00%	-	-
P/EPS	19.12	16.97	17.83	21.79	0.00	-100.00%
YoY %	12.67%	-4.82%	-18.17%	0.00%	-	-
Horiz. %	87.75%	77.88%	81.83%	100.00%	-	-
EY	5.23	5.89	5.61	4.59	0.00	-100.00%
YoY %	-11.21%	4.99%	22.22%	0.00%	-	-
Horiz. %	113.94%	128.32%	122.22%	100.00%	-	-
DY	2.07	5.80	1.12	0.00	0.00	-100.00%
YoY %	-64.31%	417.86%	0.00%	0.00%	-	-
Horiz. %	184.82%	517.86%	100.00%	-	-	-
P/NAPS	1.79	1.58	1.69	2.07	0.00	-100.00%
YoY %	13.29%	-6.51%	-18.36%	0.00%	-	-
Horiz. %	86.47%	76.33%	81.64%	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