[AHEALTH] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 34.2%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 190,184 188,823 171,121 157,499 136,612 122,097 108,802 -0.59%
PBT 19,672 13,785 14,888 13,143 11,089 10,322 8,766 -0.85%
Tax -3,887 -3,957 -4,223 -3,859 -2,822 -2,218 -180 -3.21%
NP 15,785 9,828 10,665 9,284 8,267 8,104 8,586 -0.64%
-
NP to SH 15,785 9,828 10,665 9,284 8,267 8,104 8,586 -0.64%
-
Tax Rate 19.76% 28.71% 28.37% 29.36% 25.45% 21.49% 2.05% -
Total Cost 174,399 178,995 160,456 148,215 128,345 113,993 100,216 -0.58%
-
Net Worth 102,561 90,627 83,155 75,275 69,000 57,550 38,981 -1.02%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,373 3,188 2,969 1,740 1,735 2,348 - -100.00%
Div Payout % 21.37% 32.45% 27.85% 18.75% 21.00% 28.99% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 102,561 90,627 83,155 75,275 69,000 57,550 38,981 -1.02%
NOSH 67,474 67,131 65,996 43,511 43,396 39,149 33,896 -0.72%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.30% 5.20% 6.23% 5.89% 6.05% 6.64% 7.89% -
ROE 15.39% 10.84% 12.83% 12.33% 11.98% 14.08% 22.03% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 281.86 281.27 259.29 361.97 314.80 311.87 320.98 0.13%
EPS 23.39 14.64 16.16 14.17 19.05 20.70 25.33 0.08%
DPS 5.00 4.75 4.50 4.00 4.00 6.00 0.00 -100.00%
NAPS 1.52 1.35 1.26 1.73 1.59 1.47 1.15 -0.29%
Adjusted Per Share Value based on latest NOSH - 43,537
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 26.41 26.22 23.76 21.87 18.97 16.96 15.11 -0.59%
EPS 2.19 1.36 1.48 1.29 1.15 1.13 1.19 -0.64%
DPS 0.47 0.44 0.41 0.24 0.24 0.33 0.00 -100.00%
NAPS 0.1424 0.1259 0.1155 0.1045 0.0958 0.0799 0.0541 -1.02%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.72 1.96 2.24 2.70 2.70 2.72 0.00 -
P/RPS 0.61 0.70 0.86 0.75 0.86 0.87 0.00 -100.00%
P/EPS 7.35 13.39 13.86 12.65 14.17 13.14 0.00 -100.00%
EY 13.60 7.47 7.21 7.90 7.06 7.61 0.00 -100.00%
DY 2.91 2.42 2.01 1.48 1.48 2.21 0.00 -100.00%
P/NAPS 1.13 1.45 1.78 1.56 1.70 1.85 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 23/02/05 26/02/04 26/02/03 20/02/02 21/02/01 - -
Price 1.71 1.91 2.18 2.45 3.00 2.60 0.00 -
P/RPS 0.61 0.68 0.84 0.68 0.95 0.83 0.00 -100.00%
P/EPS 7.31 13.05 13.49 11.48 15.75 12.56 0.00 -100.00%
EY 13.68 7.66 7.41 8.71 6.35 7.96 0.00 -100.00%
DY 2.92 2.49 2.06 1.63 1.33 2.31 0.00 -100.00%
P/NAPS 1.13 1.41 1.73 1.42 1.89 1.77 0.00 -100.00%

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