[AHEALTH] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -4.73%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 185,028 157,499 160,662 160,528 157,376 136,612 139,124 20.95%
PBT 15,588 13,143 12,953 12,974 13,264 11,089 11,401 23.21%
Tax -4,344 -3,859 -3,729 -3,668 -3,496 -2,822 -2,704 37.20%
NP 11,244 9,284 9,224 9,306 9,768 8,267 8,697 18.69%
-
NP to SH 11,244 9,284 9,224 9,306 9,768 8,267 8,697 18.69%
-
Tax Rate 27.87% 29.36% 28.79% 28.27% 26.36% 25.45% 23.72% -
Total Cost 173,784 148,215 151,438 151,222 147,608 128,345 130,426 21.10%
-
Net Worth 77,889 75,275 74,354 73,857 72,999 69,000 69,005 8.41%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,740 9,073 - - 1,735 1,735 -
Div Payout % - 18.75% 98.37% - - 21.00% 19.96% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 77,889 75,275 74,354 73,857 72,999 69,000 69,005 8.41%
NOSH 43,513 43,511 43,482 43,445 43,451 43,396 43,399 0.17%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.08% 5.89% 5.74% 5.80% 6.21% 6.05% 6.25% -
ROE 14.44% 12.33% 12.41% 12.60% 13.38% 11.98% 12.60% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 425.22 361.97 369.49 369.49 362.18 314.80 320.56 20.74%
EPS 25.84 14.17 21.21 21.42 22.48 19.05 20.04 18.48%
DPS 0.00 4.00 20.87 0.00 0.00 4.00 4.00 -
NAPS 1.79 1.73 1.71 1.70 1.68 1.59 1.59 8.22%
Adjusted Per Share Value based on latest NOSH - 43,438
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 25.70 21.87 22.31 22.29 21.86 18.97 19.32 20.97%
EPS 1.56 1.29 1.28 1.29 1.36 1.15 1.21 18.47%
DPS 0.00 0.24 1.26 0.00 0.00 0.24 0.24 -
NAPS 0.1082 0.1045 0.1033 0.1026 0.1014 0.0958 0.0958 8.46%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.44 2.70 2.88 2.64 2.90 2.70 2.28 -
P/RPS 0.57 0.75 0.78 0.71 0.80 0.86 0.71 -13.63%
P/EPS 9.44 12.65 13.58 12.32 12.90 14.17 11.38 -11.72%
EY 10.59 7.90 7.37 8.11 7.75 7.06 8.79 13.23%
DY 0.00 1.48 7.25 0.00 0.00 1.48 1.75 -
P/NAPS 1.36 1.56 1.68 1.55 1.73 1.70 1.43 -3.29%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 26/02/03 18/11/02 21/08/02 22/05/02 20/02/02 21/11/01 -
Price 2.70 2.45 2.70 2.68 2.91 3.00 2.68 -
P/RPS 0.63 0.68 0.73 0.73 0.80 0.95 0.84 -17.46%
P/EPS 10.45 11.48 12.73 12.51 12.94 15.75 13.37 -15.16%
EY 9.57 8.71 7.86 7.99 7.73 6.35 7.48 17.87%
DY 0.00 1.63 7.73 0.00 0.00 1.33 1.49 -
P/NAPS 1.51 1.42 1.58 1.58 1.73 1.89 1.69 -7.23%

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