[AHEALTH] YoY TTM 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- 0.8%
YoY- 13.48%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 212,139 190,741 183,234 169,534 152,766 132,443 94,097 14.50%
PBT 17,702 18,236 15,616 14,094 12,253 11,136 7,739 14.77%
Tax -4,178 -3,644 -4,513 -4,264 -3,591 -2,603 -1,643 16.82%
NP 13,524 14,592 11,103 9,830 8,662 8,533 6,096 14.19%
-
NP to SH 13,524 14,592 11,103 9,830 8,662 8,533 6,096 14.19%
-
Tax Rate 23.60% 19.98% 28.90% 30.25% 29.31% 23.37% 21.23% -
Total Cost 198,615 176,149 172,131 159,704 144,104 123,910 88,001 14.52%
-
Net Worth 108,606 99,018 89,019 79,635 74,340 68,992 64,251 9.13%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,391 3,368 3,168 2,179 3,961 4,605 - -
Div Payout % 25.07% 23.08% 28.53% 22.17% 45.73% 53.97% - -
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 108,606 99,018 89,019 79,635 74,340 68,992 64,251 9.13%
NOSH 67,878 67,359 66,932 65,814 43,474 43,391 43,413 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 6.38% 7.65% 6.06% 5.80% 5.67% 6.44% 6.48% -
ROE 12.45% 14.74% 12.47% 12.34% 11.65% 12.37% 9.49% -
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 312.53 283.17 273.76 257.59 351.40 305.23 216.75 6.28%
EPS 19.92 21.66 16.59 14.94 19.92 19.67 14.04 6.00%
DPS 5.00 5.00 4.75 3.31 9.12 10.60 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 29.45 26.48 25.44 23.54 21.21 18.39 13.06 14.50%
EPS 1.88 2.03 1.54 1.36 1.20 1.18 0.85 14.13%
DPS 0.47 0.47 0.44 0.30 0.55 0.64 0.00 -
NAPS 0.1508 0.1375 0.1236 0.1106 0.1032 0.0958 0.0892 9.14%
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 0.54 0.63 0.73 0.73 0.82 0.75 1.39 -14.57%
P/EPS 8.53 8.22 12.06 12.65 14.45 11.59 21.51 -14.28%
EY 11.72 12.17 8.29 7.90 6.92 8.63 4.65 16.64%
DY 2.94 2.81 2.38 1.75 3.17 4.65 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 - -
Price 1.76 1.78 1.98 2.17 2.70 2.68 0.00 -
P/RPS 0.56 0.63 0.72 0.84 0.77 0.88 0.00 -
P/EPS 8.83 8.22 11.94 14.53 13.55 13.63 0.00 -
EY 11.32 12.17 8.38 6.88 7.38 7.34 0.00 -
DY 2.84 2.81 2.40 1.53 3.38 3.96 0.00 -
P/NAPS 1.10 1.21 1.49 1.79 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