[AHEALTH] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 21.11%
YoY- 15.11%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 232,336 211,492 203,316 185,028 157,376 138,192 121,920 11.34%
PBT 25,008 17,224 18,592 15,588 13,264 12,408 11,564 13.71%
Tax -6,000 -4,524 -4,944 -4,344 -3,496 -3,008 -2,316 17.18%
NP 19,008 12,700 13,648 11,244 9,768 9,400 9,248 12.75%
-
NP to SH 19,008 12,700 13,648 11,244 9,768 9,400 9,248 12.75%
-
Tax Rate 23.99% 26.27% 26.59% 27.87% 26.36% 24.24% 20.03% -
Total Cost 213,328 198,792 189,668 173,784 147,608 128,792 112,672 11.22%
-
Net Worth 107,630 94,173 86,790 77,889 72,999 66,025 41,358 17.27%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 107,630 94,173 86,790 77,889 72,999 66,025 41,358 17.27%
NOSH 67,692 67,266 66,252 43,513 43,451 43,438 33,900 12.21%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.18% 6.00% 6.71% 6.08% 6.21% 6.80% 7.59% -
ROE 17.66% 13.49% 15.73% 14.44% 13.38% 14.24% 22.36% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 343.22 314.41 306.88 425.22 362.18 318.14 359.64 -0.77%
EPS 28.08 18.88 20.60 25.84 22.48 21.64 27.28 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.40 1.31 1.79 1.68 1.52 1.22 4.51%
Adjusted Per Share Value based on latest NOSH - 43,513
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.27 29.37 28.24 25.70 21.86 19.19 16.93 11.34%
EPS 2.64 1.76 1.90 1.56 1.36 1.31 1.28 12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1308 0.1205 0.1082 0.1014 0.0917 0.0574 17.28%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 1.76 1.99 2.14 2.44 2.90 2.30 0.00 -
P/RPS 0.51 0.63 0.70 0.57 0.80 0.72 0.00 -
P/EPS 6.27 10.54 10.39 9.44 12.90 10.63 0.00 -
EY 15.95 9.49 9.63 10.59 7.75 9.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.42 1.63 1.36 1.73 1.51 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 24/05/05 19/05/04 21/05/03 22/05/02 23/05/01 21/06/00 -
Price 1.69 1.88 2.00 2.70 2.91 2.30 0.00 -
P/RPS 0.49 0.60 0.65 0.63 0.80 0.72 0.00 -
P/EPS 6.02 9.96 9.71 10.45 12.94 10.63 0.00 -
EY 16.62 10.04 10.30 9.57 7.73 9.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.34 1.53 1.51 1.73 1.51 0.00 -

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