[AHEALTH] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1.11%
YoY- 2.66%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 157,499 152,766 147,848 141,508 136,712 132,443 129,969 13.62%
PBT 13,143 12,253 11,636 11,304 11,090 11,136 11,067 12.10%
Tax -3,859 -3,591 -3,243 -2,944 -2,822 -2,603 -2,533 32.30%
NP 9,284 8,662 8,393 8,360 8,268 8,533 8,534 5.76%
-
NP to SH 9,284 8,662 8,393 8,360 8,268 8,533 8,534 5.76%
-
Tax Rate 29.36% 29.31% 27.87% 26.04% 25.45% 23.37% 22.89% -
Total Cost 148,215 144,104 139,455 133,148 128,444 123,910 121,435 14.16%
-
Net Worth 43,537 74,340 73,844 72,999 68,979 68,992 68,116 -25.73%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 3,961 1,735 1,995 1,995 4,605 2,609 -
Div Payout % - 45.73% 20.68% 23.88% 24.14% 53.97% 30.57% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 43,537 74,340 73,844 72,999 68,979 68,992 68,116 -25.73%
NOSH 43,537 43,474 43,438 43,451 43,383 43,391 43,386 0.23%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.89% 5.67% 5.68% 5.91% 6.05% 6.44% 6.57% -
ROE 21.32% 11.65% 11.37% 11.45% 11.99% 12.37% 12.53% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 361.76 351.40 340.36 325.67 315.13 305.23 299.56 13.36%
EPS 21.32 19.92 19.32 19.24 19.06 19.67 19.67 5.50%
DPS 0.00 9.12 4.00 4.60 4.60 10.60 6.00 -
NAPS 1.00 1.71 1.70 1.68 1.59 1.59 1.57 -25.91%
Adjusted Per Share Value based on latest NOSH - 43,451
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.87 21.22 20.53 19.65 18.99 18.39 18.05 13.61%
EPS 1.29 1.20 1.17 1.16 1.15 1.19 1.19 5.51%
DPS 0.00 0.55 0.24 0.28 0.28 0.64 0.36 -
NAPS 0.0605 0.1032 0.1026 0.1014 0.0958 0.0958 0.0946 -25.71%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.70 2.88 2.64 2.90 2.70 2.28 2.29 -
P/RPS 0.75 0.82 0.78 0.89 0.86 0.75 0.76 -0.87%
P/EPS 12.66 14.45 13.66 15.07 14.17 11.59 11.64 5.74%
EY 7.90 6.92 7.32 6.63 7.06 8.63 8.59 -5.41%
DY 0.00 3.17 1.52 1.59 1.70 4.65 2.62 -
P/NAPS 2.70 1.68 1.55 1.73 1.70 1.43 1.46 50.49%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 18/11/02 21/08/02 22/05/02 20/02/02 21/11/01 16/08/01 -
Price 2.45 2.70 2.68 2.91 3.00 2.68 2.65 -
P/RPS 0.68 0.77 0.79 0.89 0.95 0.88 0.88 -15.75%
P/EPS 11.49 13.55 13.87 15.13 15.74 13.63 13.47 -10.03%
EY 8.70 7.38 7.21 6.61 6.35 7.34 7.42 11.16%
DY 0.00 3.38 1.49 1.58 1.53 3.96 2.26 -
P/NAPS 2.45 1.58 1.58 1.73 1.89 1.69 1.69 28.00%

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