[AHEALTH] QoQ TTM 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- 0.8%
YoY- 13.48%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 178,125 175,673 171,121 169,534 166,986 164,412 157,499 8.55%
PBT 15,702 15,639 14,888 14,094 13,876 13,724 13,143 12.60%
Tax -4,525 -4,373 -4,223 -4,264 -4,124 -4,071 -3,859 11.20%
NP 11,177 11,266 10,665 9,830 9,752 9,653 9,284 13.18%
-
NP to SH 11,177 11,266 10,665 9,830 9,752 9,653 9,284 13.18%
-
Tax Rate 28.82% 27.96% 28.37% 30.25% 29.72% 29.66% 29.36% -
Total Cost 166,948 164,407 160,456 159,704 157,234 154,759 148,215 8.26%
-
Net Worth 86,705 86,790 83,160 79,635 43,584 43,513 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 2,179 2,179 2,179 - - -
Div Payout % 29.84% 19.34% 20.43% 22.17% 22.35% - - -
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 43,584 43,513 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 6.27% 6.41% 6.23% 5.80% 5.84% 5.87% 5.89% -
ROE 12.89% 12.98% 12.82% 12.34% 22.37% 22.18% 21.32% -
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 267.07 265.16 259.27 257.59 383.13 377.84 361.76 -18.33%
EPS 16.76 17.00 16.16 14.94 22.37 22.18 21.32 -14.83%
DPS 5.00 3.29 3.30 3.31 5.00 0.00 0.00 -
NAPS 1.30 1.31 1.26 1.21 1.00 1.00 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 24.74 24.40 23.76 23.54 23.19 22.83 21.87 8.57%
EPS 1.55 1.56 1.48 1.37 1.35 1.34 1.29 13.03%
DPS 0.46 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.1204 0.1205 0.1155 0.1106 0.0605 0.0604 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 0.79 0.81 0.86 0.73 0.79 0.65 0.75 3.52%
P/EPS 12.53 12.58 13.86 12.65 13.50 11.00 12.66 -0.68%
EY 7.98 7.95 7.21 7.90 7.41 9.09 7.90 0.67%
DY 2.38 1.54 1.47 1.75 1.66 0.00 0.00 -
P/NAPS 1.62 1.63 1.78 1.56 3.02 2.44 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 0.74 0.75 0.84 0.84 0.54 0.71 0.68 5.80%
P/EPS 11.82 11.76 13.49 14.53 9.16 12.17 11.49 1.90%
EY 8.46 8.50 7.41 6.88 10.91 8.22 8.70 -1.84%
DY 2.53 1.64 1.51 1.53 2.44 0.00 0.00 -
P/NAPS 1.52 1.53 1.73 1.79 2.05 2.70 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