[AHEALTH] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.97%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 195,395 190,912 175,673 164,412 141,508 126,165 30,480 36.27%
PBT 21,618 13,443 15,639 13,724 11,304 10,534 2,891 39.81%
Tax -4,255 -3,852 -4,373 -4,071 -2,944 -2,391 -579 39.41%
NP 17,363 9,591 11,266 9,653 8,360 8,143 2,312 39.91%
-
NP to SH 17,363 9,591 11,266 9,653 8,360 8,143 2,312 39.91%
-
Tax Rate 19.68% 28.65% 27.96% 29.66% 26.04% 22.70% 20.03% -
Total Cost 178,032 181,321 164,407 154,759 133,148 118,022 28,168 35.95%
-
Net Worth 107,630 94,173 86,790 43,513 72,999 66,025 41,358 17.27%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,368 3,168 2,179 - 1,995 2,609 - -
Div Payout % 19.40% 33.03% 19.34% - 23.88% 32.04% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 107,630 94,173 86,790 43,513 72,999 66,025 41,358 17.27%
NOSH 67,692 67,266 66,252 43,513 43,451 43,438 33,900 12.21%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.89% 5.02% 6.41% 5.87% 5.91% 6.45% 7.59% -
ROE 16.13% 10.18% 12.98% 22.18% 11.45% 12.33% 5.59% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 288.65 283.81 265.16 377.84 325.67 290.45 89.91 21.44%
EPS 25.65 14.26 17.00 22.18 19.24 18.75 6.82 24.69%
DPS 5.00 4.75 3.29 0.00 4.60 6.00 0.00 -
NAPS 1.59 1.40 1.31 1.00 1.68 1.52 1.22 4.51%
Adjusted Per Share Value based on latest NOSH - 43,513
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 27.13 26.51 24.39 22.83 19.65 17.52 4.23 36.28%
EPS 2.41 1.33 1.56 1.34 1.16 1.13 0.32 39.98%
DPS 0.47 0.44 0.30 0.00 0.28 0.36 0.00 -
NAPS 0.1494 0.1308 0.1205 0.0604 0.1014 0.0917 0.0574 17.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 1.76 1.99 2.14 2.44 2.90 2.30 0.00 -
P/RPS 0.61 0.70 0.81 0.65 0.89 0.79 0.00 -
P/EPS 6.86 13.96 12.58 11.00 15.07 12.27 0.00 -
EY 14.57 7.16 7.95 9.09 6.63 8.15 0.00 -
DY 2.84 2.39 1.54 0.00 1.59 2.61 0.00 -
P/NAPS 1.11 1.42 1.63 2.44 1.73 1.51 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 24/05/05 19/05/04 21/05/03 22/05/02 23/05/01 - -
Price 1.69 1.88 2.00 2.70 2.91 2.30 0.00 -
P/RPS 0.59 0.66 0.75 0.71 0.89 0.79 0.00 -
P/EPS 6.59 13.19 11.76 12.17 15.13 12.27 0.00 -
EY 15.18 7.58 8.50 8.22 6.61 8.15 0.00 -
DY 2.96 2.53 1.64 0.00 1.58 2.61 0.00 -
P/NAPS 1.06 1.34 1.53 2.70 1.73 1.51 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