[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -69.72%
YoY- 15.11%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 171,121 132,532 89,751 46,257 157,499 120,497 80,264 65.42%
PBT 14,888 10,666 7,220 3,897 13,143 9,715 6,487 73.72%
Tax -4,223 -3,202 -2,099 -1,086 -3,859 -2,797 -1,834 74.10%
NP 10,665 7,464 5,121 2,811 9,284 6,918 4,653 73.57%
-
NP to SH 10,665 7,464 5,121 2,811 9,284 6,918 4,653 73.57%
-
Tax Rate 28.37% 30.02% 29.07% 27.87% 29.36% 28.79% 28.27% -
Total Cost 160,456 125,068 84,630 43,446 148,215 113,579 75,611 64.91%
-
Net Worth 83,155 79,572 78,885 77,889 75,275 74,354 73,857 8.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,969 2,959 2,179 - 1,740 6,804 - -
Div Payout % 27.85% 39.65% 42.55% - 18.75% 98.37% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 83,155 79,572 78,885 77,889 75,275 74,354 73,857 8.20%
NOSH 65,996 65,762 43,582 43,513 43,511 43,482 43,445 32.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.23% 5.63% 5.71% 6.08% 5.89% 5.74% 5.80% -
ROE 12.83% 9.38% 6.49% 3.61% 12.33% 9.30% 6.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 259.29 201.53 205.93 106.30 361.97 277.12 184.75 25.27%
EPS 16.16 11.35 11.75 6.46 14.17 15.91 10.71 31.45%
DPS 4.50 4.50 5.00 0.00 4.00 15.65 0.00 -
NAPS 1.26 1.21 1.81 1.79 1.73 1.71 1.70 -18.05%
Adjusted Per Share Value based on latest NOSH - 43,513
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.76 18.41 12.46 6.42 21.87 16.73 11.15 65.36%
EPS 1.48 1.04 0.71 0.39 1.29 0.96 0.65 72.81%
DPS 0.41 0.41 0.30 0.00 0.24 0.95 0.00 -
NAPS 0.1155 0.1105 0.1096 0.1082 0.1045 0.1033 0.1026 8.19%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.24 1.89 3.02 2.44 2.70 2.88 2.64 -
P/RPS 0.86 0.94 1.47 2.30 0.75 1.04 1.43 -28.68%
P/EPS 13.86 16.65 25.70 37.77 12.65 18.10 24.65 -31.80%
EY 7.21 6.01 3.89 2.65 7.90 5.52 4.06 46.49%
DY 2.01 2.38 1.66 0.00 1.48 5.43 0.00 -
P/NAPS 1.78 1.56 1.67 1.36 1.56 1.68 1.55 9.63%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 15/08/03 21/05/03 26/02/03 18/11/02 21/08/02 -
Price 2.18 2.17 2.05 2.70 2.45 2.70 2.68 -
P/RPS 0.84 1.08 1.00 2.54 0.68 0.97 1.45 -30.43%
P/EPS 13.49 19.12 17.45 41.80 11.48 16.97 25.02 -33.68%
EY 7.41 5.23 5.73 2.39 8.71 5.89 4.00 50.66%
DY 2.06 2.07 2.44 0.00 1.63 5.80 0.00 -
P/NAPS 1.73 1.79 1.13 1.51 1.42 1.58 1.58 6.21%

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