[AHEALTH] YoY Cumulative 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- 82.18%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 112,954 101,536 96,755 89,751 80,264 69,028 61,256 10.73%
PBT 9,863 12,260 8,034 7,220 6,487 5,941 5,196 11.26%
Tax -2,371 -2,350 -2,401 -2,099 -1,834 -1,413 -1,097 13.70%
NP 7,492 9,910 5,633 5,121 4,653 4,528 4,099 10.56%
-
NP to SH 7,492 9,910 5,633 5,121 4,653 4,528 4,099 10.56%
-
Tax Rate 24.04% 19.17% 29.89% 29.07% 28.27% 23.78% 21.11% -
Total Cost 105,462 91,626 91,122 84,630 75,611 64,500 57,157 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 3,386 3,368 3,333 2,179 - - - -
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 6.96% 10.01% 6.50% 6.49% 6.30% 6.64% 6.56% -
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 166.75 150.72 145.14 205.93 184.75 159.00 141.07 2.82%
EPS 11.06 14.71 8.45 11.75 10.71 10.43 9.44 2.67%
DPS 5.00 5.00 5.00 5.00 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 15.69 14.10 13.44 12.46 11.15 9.59 8.51 10.72%
EPS 1.04 1.38 0.78 0.71 0.65 0.63 0.57 10.53%
DPS 0.47 0.47 0.46 0.30 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 1.03 1.24 1.45 1.47 1.43 1.44 2.67 -14.67%
P/EPS 15.55 12.71 24.85 25.70 24.65 21.96 39.83 -14.50%
EY 6.43 7.87 4.02 3.89 4.06 4.55 2.51 16.96%
DY 2.91 2.67 2.38 1.66 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 1.05 1.21 1.36 1.00 1.45 1.67 2.69 -14.50%
P/EPS 15.82 12.37 23.43 17.45 25.02 25.41 40.25 -14.40%
EY 6.32 8.08 4.27 5.73 4.00 3.94 2.48 16.86%
DY 2.86 2.75 2.53 2.44 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