[AHEALTH] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 0.65%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 176,709 179,502 185,028 157,499 160,662 160,528 157,376 8.02%
PBT 14,221 14,440 15,588 13,143 12,953 12,974 13,264 4.74%
Tax -4,269 -4,198 -4,344 -3,859 -3,729 -3,668 -3,496 14.23%
NP 9,952 10,242 11,244 9,284 9,224 9,306 9,768 1.25%
-
NP to SH 9,952 10,242 11,244 9,284 9,224 9,306 9,768 1.25%
-
Tax Rate 30.02% 29.07% 27.87% 29.36% 28.79% 28.27% 26.36% -
Total Cost 166,757 169,260 173,784 148,215 151,438 151,222 147,608 8.46%
-
Net Worth 79,572 78,885 77,889 75,275 74,354 73,857 72,999 5.91%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,945 4,358 - 1,740 9,073 - - -
Div Payout % 39.65% 42.55% - 18.75% 98.37% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 79,572 78,885 77,889 75,275 74,354 73,857 72,999 5.91%
NOSH 65,762 43,582 43,513 43,511 43,482 43,445 43,451 31.78%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.63% 5.71% 6.08% 5.89% 5.74% 5.80% 6.21% -
ROE 12.51% 12.98% 14.44% 12.33% 12.41% 12.60% 13.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 268.71 411.86 425.22 361.97 369.49 369.49 362.18 -18.03%
EPS 15.13 23.50 25.84 14.17 21.21 21.42 22.48 -23.18%
DPS 6.00 10.00 0.00 4.00 20.87 0.00 0.00 -
NAPS 1.21 1.81 1.79 1.73 1.71 1.70 1.68 -19.63%
Adjusted Per Share Value based on latest NOSH - 43,537
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.54 24.93 25.70 21.87 22.31 22.29 21.86 8.00%
EPS 1.38 1.42 1.56 1.29 1.28 1.29 1.36 0.97%
DPS 0.55 0.61 0.00 0.24 1.26 0.00 0.00 -
NAPS 0.1105 0.1096 0.1082 0.1045 0.1033 0.1026 0.1014 5.89%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.89 3.02 2.44 2.70 2.88 2.64 2.90 -
P/RPS 0.70 0.73 0.57 0.75 0.78 0.71 0.80 -8.50%
P/EPS 12.49 12.85 9.44 12.65 13.58 12.32 12.90 -2.12%
EY 8.01 7.78 10.59 7.90 7.37 8.11 7.75 2.22%
DY 3.17 3.31 0.00 1.48 7.25 0.00 0.00 -
P/NAPS 1.56 1.67 1.36 1.56 1.68 1.55 1.73 -6.65%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 15/08/03 21/05/03 26/02/03 18/11/02 21/08/02 22/05/02 -
Price 2.17 2.05 2.70 2.45 2.70 2.68 2.91 -
P/RPS 0.81 0.50 0.63 0.68 0.73 0.73 0.80 0.83%
P/EPS 14.34 8.72 10.45 11.48 12.73 12.51 12.94 7.08%
EY 6.97 11.46 9.57 8.71 7.86 7.99 7.73 -6.66%
DY 2.76 4.88 0.00 1.63 7.73 0.00 0.00 -
P/NAPS 1.79 1.13 1.51 1.42 1.58 1.58 1.73 2.29%

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