[AHEALTH] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 65.09%
YoY- 10.0%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 52,873 188,823 144,645 96,755 50,829 171,121 132,532 -45.77%
PBT 4,306 13,785 11,394 8,034 4,648 14,888 10,666 -45.34%
Tax -1,131 -3,957 -3,492 -2,401 -1,236 -4,223 -3,202 -50.00%
NP 3,175 9,828 7,902 5,633 3,412 10,665 7,464 -43.40%
-
NP to SH 3,175 9,828 7,902 5,633 3,412 10,665 7,464 -43.40%
-
Tax Rate 26.27% 28.71% 30.65% 29.89% 26.59% 28.37% 30.02% -
Total Cost 49,698 178,995 136,743 91,122 47,417 160,456 125,068 -45.91%
-
Net Worth 94,173 90,627 88,989 86,661 86,790 83,155 79,572 11.87%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,188 3,178 3,333 - 2,969 2,959 -
Div Payout % - 32.45% 40.22% 59.17% - 27.85% 39.65% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 94,173 90,627 88,989 86,661 86,790 83,155 79,572 11.87%
NOSH 67,266 67,131 66,909 66,662 66,252 65,996 65,762 1.51%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.00% 5.20% 5.46% 5.82% 6.71% 6.23% 5.63% -
ROE 3.37% 10.84% 8.88% 6.50% 3.93% 12.83% 9.38% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.60 281.27 216.18 145.14 76.72 259.29 201.53 -46.58%
EPS 4.72 14.64 11.81 8.45 5.15 16.16 11.35 -44.25%
DPS 0.00 4.75 4.75 5.00 0.00 4.50 4.50 -
NAPS 1.40 1.35 1.33 1.30 1.31 1.26 1.21 10.20%
Adjusted Per Share Value based on latest NOSH - 66,696
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.34 26.22 20.09 13.44 7.06 23.76 18.41 -45.79%
EPS 0.44 1.36 1.10 0.78 0.47 1.48 1.04 -43.61%
DPS 0.00 0.44 0.44 0.46 0.00 0.41 0.41 -
NAPS 0.1308 0.1259 0.1236 0.1203 0.1205 0.1155 0.1105 11.88%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.99 1.96 2.00 2.10 2.14 2.24 1.89 -
P/RPS 2.53 0.70 0.93 1.45 2.79 0.86 0.94 93.37%
P/EPS 42.16 13.39 16.93 24.85 41.55 13.86 16.65 85.67%
EY 2.37 7.47 5.91 4.02 2.41 7.21 6.01 -46.19%
DY 0.00 2.42 2.38 2.38 0.00 2.01 2.38 -
P/NAPS 1.42 1.45 1.50 1.62 1.63 1.78 1.56 -6.07%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 23/02/05 17/11/04 18/08/04 19/05/04 26/02/04 13/11/03 -
Price 1.88 1.91 1.98 1.98 2.00 2.18 2.17 -
P/RPS 2.39 0.68 0.92 1.36 2.61 0.84 1.08 69.73%
P/EPS 39.83 13.05 16.77 23.43 38.83 13.49 19.12 63.03%
EY 2.51 7.66 5.96 4.27 2.58 7.41 5.23 -38.67%
DY 0.00 2.49 2.40 2.53 0.00 2.06 2.07 -
P/NAPS 1.34 1.41 1.49 1.52 1.53 1.73 1.79 -17.53%

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