[AHEALTH] QoQ Annualized Quarter 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- -2.83%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 193,510 203,316 171,121 176,709 179,502 185,028 157,499 14.72%
PBT 16,068 18,592 14,888 14,221 14,440 15,588 13,143 14.34%
Tax -4,802 -4,944 -4,223 -4,269 -4,198 -4,344 -3,859 15.70%
NP 11,266 13,648 10,665 9,952 10,242 11,244 9,284 13.78%
-
NP to SH 11,266 13,648 10,665 9,952 10,242 11,244 9,284 13.78%
-
Tax Rate 29.89% 26.59% 28.37% 30.02% 29.07% 27.87% 29.36% -
Total Cost 182,244 189,668 160,456 166,757 169,260 173,784 148,215 14.78%
-
Net Worth 86,661 86,790 83,155 79,572 78,885 77,889 75,275 9.85%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,666 - 2,969 3,945 4,358 - 1,740 145.03%
Div Payout % 59.17% - 27.85% 39.65% 42.55% - 18.75% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 86,661 86,790 83,155 79,572 78,885 77,889 75,275 9.85%
NOSH 66,662 66,252 65,996 65,762 43,582 43,513 43,511 32.93%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.82% 6.71% 6.23% 5.63% 5.71% 6.08% 5.89% -
ROE 13.00% 15.73% 12.83% 12.51% 12.98% 14.44% 12.33% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 290.28 306.88 259.29 268.71 411.86 425.22 361.97 -13.69%
EPS 16.90 20.60 16.16 15.13 23.50 25.84 14.17 12.47%
DPS 10.00 0.00 4.50 6.00 10.00 0.00 4.00 84.30%
NAPS 1.30 1.31 1.26 1.21 1.81 1.79 1.73 -17.36%
Adjusted Per Share Value based on latest NOSH - 65,814
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.87 28.24 23.76 24.54 24.93 25.70 21.87 14.72%
EPS 1.56 1.90 1.48 1.38 1.42 1.56 1.29 13.52%
DPS 0.93 0.00 0.41 0.55 0.61 0.00 0.24 146.91%
NAPS 0.1203 0.1205 0.1155 0.1105 0.1096 0.1082 0.1045 9.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.10 2.14 2.24 1.89 3.02 2.44 2.70 -
P/RPS 0.72 0.70 0.86 0.70 0.73 0.57 0.75 -2.68%
P/EPS 12.43 10.39 13.86 12.49 12.85 9.44 12.65 -1.16%
EY 8.05 9.63 7.21 8.01 7.78 10.59 7.90 1.26%
DY 4.76 0.00 2.01 3.17 3.31 0.00 1.48 118.04%
P/NAPS 1.62 1.63 1.78 1.56 1.67 1.36 1.56 2.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 19/05/04 26/02/04 13/11/03 15/08/03 21/05/03 26/02/03 -
Price 1.98 2.00 2.18 2.17 2.05 2.70 2.45 -
P/RPS 0.68 0.65 0.84 0.81 0.50 0.63 0.68 0.00%
P/EPS 11.72 9.71 13.49 14.34 8.72 10.45 11.48 1.39%
EY 8.54 10.30 7.41 6.97 11.46 9.57 8.71 -1.30%
DY 5.05 0.00 2.06 2.76 4.88 0.00 1.63 112.66%
P/NAPS 1.52 1.53 1.73 1.79 1.13 1.51 1.42 4.64%

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