[AHEALTH] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -17.82%
YoY- 4.48%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 54,870 48,664 45,946 43,494 40,920 34,580 30,776 10.11%
PBT 3,611 7,954 3,386 3,323 3,171 2,839 2,306 7.75%
Tax -871 -1,218 -1,165 -1,013 -960 -661 -519 9.00%
NP 2,740 6,736 2,221 2,310 2,211 2,178 1,787 7.38%
-
NP to SH 2,740 6,736 2,221 2,310 2,211 2,178 1,787 7.38%
-
Tax Rate 24.12% 15.31% 34.41% 30.48% 30.27% 23.28% 22.51% -
Total Cost 52,130 41,928 43,725 41,184 38,709 32,402 28,989 10.26%
-
Net Worth 107,836 99,019 86,705 78,888 73,844 68,116 61,414 9.83%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,391 3,368 3,334 2,179 - - - -
Div Payout % 123.76% 50.00% 150.15% 94.34% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 107,836 99,019 86,705 78,888 73,844 68,116 61,414 9.83%
NOSH 67,821 67,360 66,696 43,584 43,438 43,386 42,649 8.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.99% 13.84% 4.83% 5.31% 5.40% 6.30% 5.81% -
ROE 2.54% 6.80% 2.56% 2.93% 2.99% 3.20% 2.91% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 80.90 72.24 68.89 99.79 94.20 79.70 72.16 1.92%
EPS 4.04 10.00 3.33 5.30 5.09 5.02 4.19 -0.60%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.59 1.47 1.30 1.81 1.70 1.57 1.44 1.66%
Adjusted Per Share Value based on latest NOSH - 43,584
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.62 6.76 6.38 6.04 5.68 4.80 4.27 10.12%
EPS 0.38 0.94 0.31 0.32 0.31 0.30 0.25 7.22%
DPS 0.47 0.47 0.46 0.30 0.00 0.00 0.00 -
NAPS 0.1497 0.1375 0.1204 0.1095 0.1025 0.0946 0.0853 9.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.72 1.87 2.10 3.02 2.64 2.29 3.76 -
P/RPS 2.13 2.59 3.05 3.03 2.80 2.87 5.21 -13.84%
P/EPS 42.57 18.70 63.06 56.98 51.87 45.62 89.74 -11.68%
EY 2.35 5.35 1.59 1.75 1.93 2.19 1.11 13.30%
DY 2.91 2.67 2.38 1.66 0.00 0.00 0.00 -
P/NAPS 1.08 1.27 1.62 1.67 1.55 1.46 2.61 -13.67%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 24/08/05 18/08/04 15/08/03 21/08/02 16/08/01 23/08/00 -
Price 1.75 1.82 1.98 2.05 2.68 2.65 3.80 -
P/RPS 2.16 2.52 2.87 2.05 2.84 3.32 5.27 -13.80%
P/EPS 43.32 18.20 59.46 38.68 52.65 52.79 90.69 -11.58%
EY 2.31 5.49 1.68 2.59 1.90 1.89 1.10 13.15%
DY 2.86 2.75 2.53 2.44 0.00 0.00 0.00 -
P/NAPS 1.10 1.24 1.52 1.13 1.58 1.69 2.64 -13.57%

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