[AHEALTH] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -8.91%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 225,908 203,072 193,510 179,502 160,528 138,056 122,512 10.73%
PBT 19,726 24,520 16,068 14,440 12,974 11,882 10,392 11.26%
Tax -4,742 -4,700 -4,802 -4,198 -3,668 -2,826 -2,194 13.70%
NP 14,984 19,820 11,266 10,242 9,306 9,056 8,198 10.56%
-
NP to SH 14,984 19,820 11,266 10,242 9,306 9,056 8,198 10.56%
-
Tax Rate 24.04% 19.17% 29.89% 29.07% 28.27% 23.78% 21.11% -
Total Cost 210,924 183,252 182,244 169,260 151,222 129,000 114,314 10.74%
-
Net Worth 107,705 99,032 86,661 78,885 73,857 68,158 62,527 9.48%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,773 6,736 6,666 4,358 - - - -
Div Payout % 45.21% 33.99% 59.17% 42.55% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 107,705 99,032 86,661 78,885 73,857 68,158 62,527 9.48%
NOSH 67,739 67,369 66,662 43,582 43,445 43,413 43,421 7.68%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.63% 9.76% 5.82% 5.71% 5.80% 6.56% 6.69% -
ROE 13.91% 20.01% 13.00% 12.98% 12.60% 13.29% 13.11% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 333.49 301.43 290.28 411.86 369.49 318.00 282.15 2.82%
EPS 22.12 29.42 16.90 23.50 21.42 20.86 18.88 2.67%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.59 1.47 1.30 1.81 1.70 1.57 1.44 1.66%
Adjusted Per Share Value based on latest NOSH - 43,584
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.37 28.20 26.87 24.93 22.29 19.17 17.01 10.73%
EPS 2.08 2.75 1.56 1.42 1.29 1.26 1.14 10.53%
DPS 0.94 0.94 0.93 0.61 0.00 0.00 0.00 -
NAPS 0.1496 0.1375 0.1203 0.1096 0.1026 0.0947 0.0868 9.49%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.72 1.87 2.10 3.02 2.64 2.29 3.76 -
P/RPS 0.52 0.62 0.72 0.73 0.71 0.72 1.33 -14.48%
P/EPS 7.78 6.36 12.43 12.85 12.32 10.98 19.92 -14.49%
EY 12.86 15.73 8.05 7.78 8.11 9.11 5.02 16.96%
DY 5.81 5.35 4.76 3.31 0.00 0.00 0.00 -
P/NAPS 1.08 1.27 1.62 1.67 1.55 1.46 2.61 -13.67%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 24/08/05 18/08/04 15/08/03 21/08/02 16/08/01 23/08/00 -
Price 1.75 1.82 1.98 2.05 2.68 2.65 3.80 -
P/RPS 0.52 0.60 0.68 0.50 0.73 0.83 1.35 -14.69%
P/EPS 7.91 6.19 11.72 8.72 12.51 12.70 20.13 -14.41%
EY 12.64 16.16 8.54 11.46 7.99 7.87 4.97 16.82%
DY 5.71 5.49 5.05 4.88 0.00 0.00 0.00 -
P/NAPS 1.10 1.24 1.52 1.13 1.58 1.69 2.64 -13.57%

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