[AHEALTH] QoQ Annualized Quarter 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- -8.91%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 203,316 171,121 176,709 179,502 185,028 157,499 160,662 16.97%
PBT 18,592 14,888 14,221 14,440 15,588 13,143 12,953 27.21%
Tax -4,944 -4,223 -4,269 -4,198 -4,344 -3,859 -3,729 20.66%
NP 13,648 10,665 9,952 10,242 11,244 9,284 9,224 29.81%
-
NP to SH 13,648 10,665 9,952 10,242 11,244 9,284 9,224 29.81%
-
Tax Rate 26.59% 28.37% 30.02% 29.07% 27.87% 29.36% 28.79% -
Total Cost 189,668 160,456 166,757 169,260 173,784 148,215 151,438 16.17%
-
Net Worth 86,790 83,155 79,572 78,885 77,889 75,275 74,354 10.85%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 2,969 3,945 4,358 - 1,740 9,073 -
Div Payout % - 27.85% 39.65% 42.55% - 18.75% 98.37% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 86,790 83,155 79,572 78,885 77,889 75,275 74,354 10.85%
NOSH 66,252 65,996 65,762 43,582 43,513 43,511 43,482 32.37%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.71% 6.23% 5.63% 5.71% 6.08% 5.89% 5.74% -
ROE 15.73% 12.83% 12.51% 12.98% 14.44% 12.33% 12.41% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 306.88 259.29 268.71 411.86 425.22 361.97 369.49 -11.63%
EPS 20.60 16.16 15.13 23.50 25.84 14.17 21.21 -1.92%
DPS 0.00 4.50 6.00 10.00 0.00 4.00 20.87 -
NAPS 1.31 1.26 1.21 1.81 1.79 1.73 1.71 -16.26%
Adjusted Per Share Value based on latest NOSH - 43,584
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.24 23.76 24.54 24.93 25.70 21.87 22.31 16.99%
EPS 1.90 1.48 1.38 1.42 1.56 1.29 1.28 30.09%
DPS 0.00 0.41 0.55 0.61 0.00 0.24 1.26 -
NAPS 0.1205 0.1155 0.1105 0.1096 0.1082 0.1045 0.1033 10.80%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.14 2.24 1.89 3.02 2.44 2.70 2.88 -
P/RPS 0.70 0.86 0.70 0.73 0.57 0.75 0.78 -6.95%
P/EPS 10.39 13.86 12.49 12.85 9.44 12.65 13.58 -16.33%
EY 9.63 7.21 8.01 7.78 10.59 7.90 7.37 19.50%
DY 0.00 2.01 3.17 3.31 0.00 1.48 7.25 -
P/NAPS 1.63 1.78 1.56 1.67 1.36 1.56 1.68 -1.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 13/11/03 15/08/03 21/05/03 26/02/03 18/11/02 -
Price 2.00 2.18 2.17 2.05 2.70 2.45 2.70 -
P/RPS 0.65 0.84 0.81 0.50 0.63 0.68 0.73 -7.43%
P/EPS 9.71 13.49 14.34 8.72 10.45 11.48 12.73 -16.50%
EY 10.30 7.41 6.97 11.46 9.57 8.71 7.86 19.73%
DY 0.00 2.06 2.76 4.88 0.00 1.63 7.73 -
P/NAPS 1.53 1.73 1.79 1.13 1.51 1.42 1.58 -2.11%

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