[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -68.01%
YoY- 21.38%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 188,823 144,645 96,755 50,829 171,121 132,532 89,751 63.81%
PBT 13,785 11,394 8,034 4,648 14,888 10,666 7,220 53.60%
Tax -3,957 -3,492 -2,401 -1,236 -4,223 -3,202 -2,099 52.31%
NP 9,828 7,902 5,633 3,412 10,665 7,464 5,121 54.12%
-
NP to SH 9,828 7,902 5,633 3,412 10,665 7,464 5,121 54.12%
-
Tax Rate 28.71% 30.65% 29.89% 26.59% 28.37% 30.02% 29.07% -
Total Cost 178,995 136,743 91,122 47,417 160,456 125,068 84,630 64.39%
-
Net Worth 90,627 88,989 86,661 86,790 83,155 79,572 78,885 9.64%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,188 3,178 3,333 - 2,969 2,959 2,179 28.72%
Div Payout % 32.45% 40.22% 59.17% - 27.85% 39.65% 42.55% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 90,627 88,989 86,661 86,790 83,155 79,572 78,885 9.64%
NOSH 67,131 66,909 66,662 66,252 65,996 65,762 43,582 33.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.20% 5.46% 5.82% 6.71% 6.23% 5.63% 5.71% -
ROE 10.84% 8.88% 6.50% 3.93% 12.83% 9.38% 6.49% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 281.27 216.18 145.14 76.72 259.29 201.53 205.93 22.98%
EPS 14.64 11.81 8.45 5.15 16.16 11.35 11.75 15.71%
DPS 4.75 4.75 5.00 0.00 4.50 4.50 5.00 -3.34%
NAPS 1.35 1.33 1.30 1.31 1.26 1.21 1.81 -17.68%
Adjusted Per Share Value based on latest NOSH - 66,252
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.22 20.09 13.44 7.06 23.76 18.41 12.46 63.84%
EPS 1.36 1.10 0.78 0.47 1.48 1.04 0.71 53.93%
DPS 0.44 0.44 0.46 0.00 0.41 0.41 0.30 28.93%
NAPS 0.1259 0.1236 0.1203 0.1205 0.1155 0.1105 0.1096 9.63%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.96 2.00 2.10 2.14 2.24 1.89 3.02 -
P/RPS 0.70 0.93 1.45 2.79 0.86 0.94 1.47 -38.88%
P/EPS 13.39 16.93 24.85 41.55 13.86 16.65 25.70 -35.12%
EY 7.47 5.91 4.02 2.41 7.21 6.01 3.89 54.18%
DY 2.42 2.38 2.38 0.00 2.01 2.38 1.66 28.42%
P/NAPS 1.45 1.50 1.62 1.63 1.78 1.56 1.67 -8.94%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 17/11/04 18/08/04 19/05/04 26/02/04 13/11/03 15/08/03 -
Price 1.91 1.98 1.98 2.00 2.18 2.17 2.05 -
P/RPS 0.68 0.92 1.36 2.61 0.84 1.08 1.00 -22.58%
P/EPS 13.05 16.77 23.43 38.83 13.49 19.12 17.45 -17.53%
EY 7.66 5.96 4.27 2.58 7.41 5.23 5.73 21.24%
DY 2.49 2.40 2.53 0.00 2.06 2.07 2.44 1.35%
P/NAPS 1.41 1.49 1.52 1.53 1.73 1.79 1.13 15.82%

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