[AHEALTH] YoY TTM 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- 1.03%
YoY- 16.19%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 201,601 193,630 178,125 166,986 147,848 129,969 61,256 21.95%
PBT 17,275 18,011 15,702 13,876 11,636 11,067 5,197 22.15%
Tax -3,908 -3,905 -4,525 -4,124 -3,243 -2,533 -1,098 23.55%
NP 13,367 14,106 11,177 9,752 8,393 8,534 4,099 21.76%
-
NP to SH 13,367 14,106 11,177 9,752 8,393 8,534 4,099 21.76%
-
Tax Rate 22.62% 21.68% 28.82% 29.72% 27.87% 22.89% 21.13% -
Total Cost 188,234 179,524 166,948 157,234 139,455 121,435 57,157 21.96%
-
Net Worth 107,836 99,019 86,705 43,584 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 1,735 2,609 - -
Div Payout % 25.37% 23.88% 29.84% 22.35% 20.68% 30.57% - -
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 43,584 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 6.63% 7.29% 6.27% 5.84% 5.68% 6.57% 6.69% -
ROE 12.40% 14.25% 12.89% 22.37% 11.37% 12.53% 6.67% -
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 297.25 287.46 267.07 383.13 340.36 299.56 143.63 12.88%
EPS 19.71 20.94 16.76 22.37 19.32 19.67 9.61 12.71%
DPS 5.00 5.00 5.00 5.00 4.00 6.00 0.00 -
NAPS 1.59 1.47 1.30 1.00 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 27.99 26.88 24.73 23.18 20.53 18.05 8.51 21.93%
EPS 1.86 1.96 1.55 1.35 1.17 1.18 0.57 21.77%
DPS 0.47 0.47 0.46 0.30 0.24 0.36 0.00 -
NAPS 0.1497 0.1375 0.1204 0.0605 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 0.58 0.65 0.79 0.79 0.78 0.76 2.62 -22.21%
P/EPS 8.73 8.93 12.53 13.50 13.66 11.64 39.12 -22.10%
EY 11.46 11.20 7.98 7.41 7.32 8.59 2.56 28.36%
DY 2.91 2.67 2.38 1.66 1.52 2.62 0.00 -
P/NAPS 1.08 1.27 1.62 3.02 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 - -
Price 1.75 1.82 1.98 2.05 2.68 2.65 0.00 -
P/RPS 0.59 0.63 0.74 0.54 0.79 0.88 0.00 -
P/EPS 8.88 8.69 11.82 9.16 13.87 13.47 0.00 -
EY 11.26 11.51 8.46 10.91 7.21 7.42 0.00 -
DY 2.86 2.75 2.53 2.44 1.49 2.26 0.00 -
P/NAPS 1.10 1.24 1.52 2.05 1.58 1.69 0.00 -

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
Post a Comment