[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -0.88%
YoY- 6.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 179,502 185,028 157,499 160,662 160,528 157,376 136,612 20.02%
PBT 14,440 15,588 13,143 12,953 12,974 13,264 11,089 19.30%
Tax -4,198 -4,344 -3,859 -3,729 -3,668 -3,496 -2,822 30.40%
NP 10,242 11,244 9,284 9,224 9,306 9,768 8,267 15.39%
-
NP to SH 10,242 11,244 9,284 9,224 9,306 9,768 8,267 15.39%
-
Tax Rate 29.07% 27.87% 29.36% 28.79% 28.27% 26.36% 25.45% -
Total Cost 169,260 173,784 148,215 151,438 151,222 147,608 128,345 20.31%
-
Net Worth 78,885 77,889 75,275 74,354 73,857 72,999 69,000 9.36%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,358 - 1,740 9,073 - - 1,735 85.09%
Div Payout % 42.55% - 18.75% 98.37% - - 21.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 78,885 77,889 75,275 74,354 73,857 72,999 69,000 9.36%
NOSH 43,582 43,513 43,511 43,482 43,445 43,451 43,396 0.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.71% 6.08% 5.89% 5.74% 5.80% 6.21% 6.05% -
ROE 12.98% 14.44% 12.33% 12.41% 12.60% 13.38% 11.98% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 411.86 425.22 361.97 369.49 369.49 362.18 314.80 19.68%
EPS 23.50 25.84 14.17 21.21 21.42 22.48 19.05 15.06%
DPS 10.00 0.00 4.00 20.87 0.00 0.00 4.00 84.51%
NAPS 1.81 1.79 1.73 1.71 1.70 1.68 1.59 9.04%
Adjusted Per Share Value based on latest NOSH - 43,474
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 24.93 25.70 21.87 22.31 22.29 21.86 18.97 20.03%
EPS 1.42 1.56 1.29 1.28 1.29 1.36 1.15 15.14%
DPS 0.61 0.00 0.24 1.26 0.00 0.00 0.24 86.56%
NAPS 0.1096 0.1082 0.1045 0.1033 0.1026 0.1014 0.0958 9.41%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.02 2.44 2.70 2.88 2.64 2.90 2.70 -
P/RPS 0.73 0.57 0.75 0.78 0.71 0.80 0.86 -10.37%
P/EPS 12.85 9.44 12.65 13.58 12.32 12.90 14.17 -6.32%
EY 7.78 10.59 7.90 7.37 8.11 7.75 7.06 6.70%
DY 3.31 0.00 1.48 7.25 0.00 0.00 1.48 71.27%
P/NAPS 1.67 1.36 1.56 1.68 1.55 1.73 1.70 -1.18%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 15/08/03 21/05/03 26/02/03 18/11/02 21/08/02 22/05/02 20/02/02 -
Price 2.05 2.70 2.45 2.70 2.68 2.91 3.00 -
P/RPS 0.50 0.63 0.68 0.73 0.73 0.80 0.95 -34.88%
P/EPS 8.72 10.45 11.48 12.73 12.51 12.94 15.75 -32.64%
EY 11.46 9.57 8.71 7.86 7.99 7.73 6.35 48.39%
DY 4.88 0.00 1.63 7.73 0.00 0.00 1.33 138.45%
P/NAPS 1.13 1.51 1.42 1.58 1.58 1.73 1.89 -29.09%

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