[AHEALTH] QoQ Cumulative 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- 34.2%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 132,532 89,751 46,257 157,499 120,497 80,264 39,344 124.54%
PBT 10,666 7,220 3,897 13,143 9,715 6,487 3,316 117.74%
Tax -3,202 -2,099 -1,086 -3,859 -2,797 -1,834 -874 137.46%
NP 7,464 5,121 2,811 9,284 6,918 4,653 2,442 110.46%
-
NP to SH 7,464 5,121 2,811 9,284 6,918 4,653 2,442 110.46%
-
Tax Rate 30.02% 29.07% 27.87% 29.36% 28.79% 28.27% 26.36% -
Total Cost 125,068 84,630 43,446 148,215 113,579 75,611 36,902 125.46%
-
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 2,959 2,179 - 1,740 6,804 - - -
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 9.38% 6.49% 3.61% 12.33% 9.30% 6.30% 3.35% -
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 201.53 205.93 106.30 361.97 277.12 184.75 90.55 70.38%
EPS 11.35 11.75 6.46 14.17 15.91 10.71 5.62 59.70%
DPS 4.50 5.00 0.00 4.00 15.65 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 18.41 12.46 6.42 21.87 16.73 11.15 5.46 124.69%
EPS 1.04 0.71 0.39 1.29 0.96 0.65 0.34 110.57%
DPS 0.41 0.30 0.00 0.24 0.95 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 0.94 1.47 2.30 0.75 1.04 1.43 3.20 -55.77%
P/EPS 16.65 25.70 37.77 12.65 18.10 24.65 51.60 -52.92%
EY 6.01 3.89 2.65 7.90 5.52 4.06 1.94 112.36%
DY 2.38 1.66 0.00 1.48 5.43 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 1.08 1.00 2.54 0.68 0.97 1.45 3.21 -51.59%
P/EPS 19.12 17.45 41.80 11.48 16.97 25.02 51.78 -48.49%
EY 5.23 5.73 2.39 8.71 5.89 4.00 1.93 94.25%
DY 2.07 2.44 0.00 1.63 5.80 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