[AHEALTH] YoY Quarter 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- 36.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 57,341 55,887 43,646 38,589 37,002 32,269 28,000 10.77%
PBT 4,673 4,340 3,827 4,222 3,428 2,538 2,584 8.82%
Tax 2,122 -1,361 -707 -1,021 -1,062 -794 -575 -
NP 6,795 2,979 3,120 3,201 2,366 1,744 2,009 19.00%
-
NP to SH 6,795 2,979 3,120 3,201 2,366 1,744 2,009 19.00%
-
Tax Rate -45.41% 31.36% 18.47% 24.18% 30.98% 31.28% 22.25% -
Total Cost 50,546 52,908 40,526 35,388 34,636 30,525 25,991 9.96%
-
Net Worth 74,991 111,959 67,454 83,160 43,537 68,979 63,922 2.30%
Dividend
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,374 - - - - 1,735 2,609 3.74%
Div Payout % 49.66% - - - - 99.50% 129.87% -
Equity
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 74,991 111,959 67,454 83,160 43,537 68,979 63,922 2.30%
NOSH 74,991 68,686 67,454 66,000 43,537 43,383 43,484 8.09%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.85% 5.33% 7.15% 8.30% 6.39% 5.40% 7.18% -
ROE 9.06% 2.66% 4.63% 3.85% 5.43% 2.53% 3.14% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 76.46 81.37 64.70 58.47 84.99 74.38 64.39 2.48%
EPS 9.06 4.34 4.62 4.85 3.61 4.02 4.62 10.09%
DPS 4.50 0.00 0.00 0.00 0.00 4.00 6.00 -4.02%
NAPS 1.00 1.63 1.00 1.26 1.00 1.59 1.47 -5.35%
Adjusted Per Share Value based on latest NOSH - 66,000
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.96 7.76 6.06 5.36 5.14 4.48 3.89 10.76%
EPS 0.94 0.41 0.43 0.44 0.33 0.24 0.28 18.88%
DPS 0.47 0.00 0.00 0.00 0.00 0.24 0.36 3.88%
NAPS 0.1041 0.1554 0.0937 0.1155 0.0604 0.0958 0.0888 2.29%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.76 1.76 1.72 2.24 2.70 2.70 2.72 -
P/RPS 2.30 2.16 2.66 3.83 3.18 3.63 4.22 -8.30%
P/EPS 19.42 40.58 37.19 46.19 49.68 67.16 58.87 -14.64%
EY 5.15 2.46 2.69 2.17 2.01 1.49 1.70 17.14%
DY 2.56 0.00 0.00 0.00 0.00 1.48 2.21 2.12%
P/NAPS 1.76 1.08 1.72 1.78 2.70 1.70 1.85 -0.70%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/08 28/02/07 22/02/06 26/02/04 26/02/03 20/02/02 21/02/01 -
Price 1.68 1.72 1.71 2.18 2.45 3.00 2.60 -
P/RPS 2.20 2.11 2.64 3.73 2.88 4.03 4.04 -8.31%
P/EPS 18.54 39.66 36.97 44.95 45.08 74.63 56.28 -14.66%
EY 5.39 2.52 2.70 2.22 2.22 1.34 1.78 17.14%
DY 2.68 0.00 0.00 0.00 0.00 1.33 2.31 2.14%
P/NAPS 1.68 1.06 1.71 1.73 2.45 1.89 1.77 -0.74%

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