[AHEALTH] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.43%
YoY- 3.44%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 45,946 50,809 38,589 42,781 43,494 46,257 37,002 15.54%
PBT 3,386 4,648 4,222 3,446 3,323 3,897 3,428 -0.81%
Tax -1,165 -1,236 -1,021 -1,103 -1,013 -1,086 -1,062 6.37%
NP 2,221 3,412 3,201 2,343 2,310 2,811 2,366 -4.13%
-
NP to SH 2,221 3,412 3,201 2,343 2,310 2,811 2,366 -4.13%
-
Tax Rate 34.41% 26.59% 24.18% 32.01% 30.48% 27.87% 30.98% -
Total Cost 43,725 47,397 35,388 40,438 41,184 43,446 34,636 16.82%
-
Net Worth 86,705 86,790 83,160 79,635 78,888 77,889 43,537 58.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,334 - - - 2,179 - - -
Div Payout % 150.15% - - - 94.34% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 86,705 86,790 83,160 79,635 78,888 77,889 43,537 58.35%
NOSH 66,696 66,252 66,000 65,814 43,584 43,513 43,537 32.92%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.83% 6.72% 8.30% 5.48% 5.31% 6.08% 6.39% -
ROE 2.56% 3.93% 3.85% 2.94% 2.93% 3.61% 5.43% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 68.89 76.69 58.47 65.00 99.79 106.30 84.99 -13.07%
EPS 3.33 5.15 4.85 3.56 5.30 6.46 3.61 -5.24%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.30 1.31 1.26 1.21 1.81 1.79 1.00 19.13%
Adjusted Per Share Value based on latest NOSH - 65,814
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.38 7.06 5.36 5.94 6.04 6.42 5.14 15.51%
EPS 0.31 0.47 0.44 0.33 0.32 0.39 0.33 -4.08%
DPS 0.46 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1204 0.1205 0.1155 0.1106 0.1096 0.1082 0.0605 58.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.10 2.14 2.24 1.89 3.02 2.44 2.70 -
P/RPS 3.05 2.79 3.83 2.91 3.03 2.30 3.18 -2.74%
P/EPS 63.06 41.55 46.19 53.09 56.98 37.77 49.68 17.24%
EY 1.59 2.41 2.17 1.88 1.75 2.65 2.01 -14.47%
DY 2.38 0.00 0.00 0.00 1.66 0.00 0.00 -
P/NAPS 1.62 1.63 1.78 1.56 1.67 1.36 2.70 -28.88%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 19/05/04 26/02/04 13/11/03 15/08/03 21/05/03 26/02/03 -
Price 1.98 2.00 2.18 2.17 2.05 2.70 2.45 -
P/RPS 2.87 2.61 3.73 3.34 2.05 2.54 2.88 -0.23%
P/EPS 59.46 38.83 44.95 60.96 38.68 41.80 45.08 20.29%
EY 1.68 2.58 2.22 1.64 2.59 2.39 2.22 -16.97%
DY 2.53 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 1.52 1.53 1.73 1.79 1.13 1.51 2.45 -27.27%

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