[AHEALTH] QoQ TTM 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- 5.64%
YoY- 16.71%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 188,848 183,234 178,125 175,673 171,121 169,534 166,986 8.50%
PBT 13,785 15,616 15,702 15,639 14,888 14,094 13,876 -0.43%
Tax -3,957 -4,513 -4,525 -4,373 -4,223 -4,264 -4,124 -2.70%
NP 9,828 11,103 11,177 11,266 10,665 9,830 9,752 0.51%
-
NP to SH 9,828 11,103 11,177 11,266 10,665 9,830 9,752 0.51%
-
Tax Rate 28.71% 28.90% 28.82% 27.96% 28.37% 30.25% 29.72% -
Total Cost 179,020 172,131 166,948 164,407 160,456 159,704 157,234 8.99%
-
Net Worth 90,595 89,019 86,705 86,790 83,160 79,635 43,584 62.51%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,168 3,168 3,334 2,179 2,179 2,179 2,179 28.19%
Div Payout % 32.24% 28.53% 29.84% 19.34% 20.43% 22.17% 22.35% -
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 90,595 89,019 86,705 86,790 83,160 79,635 43,584 62.51%
NOSH 67,108 66,932 66,696 66,252 66,000 65,814 43,584 33.16%
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% 6.06% 6.27% 6.41% 6.23% 5.80% 5.84% -
ROE 10.85% 12.47% 12.89% 12.98% 12.82% 12.34% 22.37% -
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 281.41 273.76 267.07 265.16 259.27 257.59 383.13 -18.51%
EPS 14.65 16.59 16.76 17.00 16.16 14.94 22.37 -24.48%
DPS 4.75 4.75 5.00 3.29 3.30 3.31 5.00 -3.34%
NAPS 1.35 1.33 1.30 1.31 1.26 1.21 1.00 22.03%
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 26.23 25.45 24.74 24.40 23.76 23.54 23.19 8.51%
EPS 1.36 1.54 1.55 1.56 1.48 1.37 1.35 0.49%
DPS 0.44 0.44 0.46 0.30 0.30 0.30 0.30 28.93%
NAPS 0.1258 0.1236 0.1204 0.1205 0.1155 0.1106 0.0605 62.54%
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 0.73 0.79 0.81 0.86 0.73 0.79 -7.71%
P/EPS 13.38 12.06 12.53 12.58 13.86 12.65 13.50 -0.59%
EY 7.47 8.29 7.98 7.95 7.21 7.90 7.41 0.53%
DY 2.42 2.38 2.38 1.54 1.47 1.75 1.66 28.42%
P/NAPS 1.45 1.50 1.62 1.63 1.78 1.56 3.02 -38.54%
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 0.72 0.74 0.75 0.84 0.84 0.54 16.53%
P/EPS 13.04 11.94 11.82 11.76 13.49 14.53 9.16 26.41%
EY 7.67 8.38 8.46 8.50 7.41 6.88 10.91 -20.85%
DY 2.49 2.40 2.53 1.64 1.51 1.53 2.44 1.35%
P/NAPS 1.41 1.49 1.52 1.53 1.73 1.79 2.05 -21.99%

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