Highlights

[AHEALTH] YoY Quarter Result on 2017-09-30 [#3]

Stock [AHEALTH]: APEX HEALTHCARE BHD
Announcement Date 14-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     9.45%    YoY -     29.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 157,730 142,960 128,268 122,512 101,680 97,807 91,867 9.42%
  YoY % 10.33% 11.45% 4.70% 20.49% 3.96% 6.47% -
  Horiz. % 171.69% 155.62% 139.62% 133.36% 110.68% 106.47% 100.00%
PBT 13,302 11,536 7,721 10,281 8,579 8,771 6,125 13.78%
  YoY % 15.31% 49.41% -24.90% 19.84% -2.19% 43.20% -
  Horiz. % 217.18% 188.34% 126.06% 167.85% 140.07% 143.20% 100.00%
Tax -2,012 -2,788 -2,333 -2,871 -2,067 -2,314 -1,502 4.99%
  YoY % 27.83% -19.50% 18.74% -38.90% 10.67% -54.06% -
  Horiz. % 133.95% 185.62% 155.33% 191.15% 137.62% 154.06% 100.00%
NP 11,290 8,748 5,388 7,410 6,512 6,457 4,623 16.03%
  YoY % 29.06% 62.36% -27.29% 13.79% 0.85% 39.67% -
  Horiz. % 244.21% 189.23% 116.55% 160.29% 140.86% 139.67% 100.00%
NP to SH 11,270 8,736 5,381 7,410 6,479 6,440 4,607 16.06%
  YoY % 29.01% 62.35% -27.38% 14.37% 0.61% 39.79% -
  Horiz. % 244.63% 189.62% 116.80% 160.84% 140.63% 139.79% 100.00%
Tax Rate 15.13 % 24.17 % 30.22 % 27.93 % 24.09 % 26.38 % 24.52 % -7.72%
  YoY % -37.40% -20.02% 8.20% 15.94% -8.68% 7.59% -
  Horiz. % 61.70% 98.57% 123.25% 113.91% 98.25% 107.59% 100.00%
Total Cost 146,440 134,212 122,880 115,102 95,168 91,350 87,244 9.01%
  YoY % 9.11% 9.22% 6.76% 20.95% 4.18% 4.71% -
  Horiz. % 167.85% 153.84% 140.85% 131.93% 109.08% 104.71% 100.00%
Net Worth 330,367 300,958 274,325 250,528 225,030 208,104 190,085 9.64%
  YoY % 9.77% 9.71% 9.50% 11.33% 8.13% 9.48% -
  Horiz. % 173.80% 158.33% 144.32% 131.80% 118.38% 109.48% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 330,367 300,958 274,325 250,528 225,030 208,104 190,085 9.64%
  YoY % 9.77% 9.71% 9.50% 11.33% 8.13% 9.48% -
  Horiz. % 173.80% 158.33% 144.32% 131.80% 118.38% 109.48% 100.00%
NOSH 117,151 117,104 117,233 117,619 93,762 93,740 93,638 3.80%
  YoY % 0.04% -0.11% -0.33% 25.44% 0.02% 0.11% -
  Horiz. % 125.11% 125.06% 125.20% 125.61% 100.13% 100.11% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.16 % 6.12 % 4.20 % 6.05 % 6.40 % 6.60 % 5.03 % 6.06%
  YoY % 16.99% 45.71% -30.58% -5.47% -3.03% 31.21% -
  Horiz. % 142.35% 121.67% 83.50% 120.28% 127.24% 131.21% 100.00%
ROE 3.41 % 2.90 % 1.96 % 2.96 % 2.88 % 3.09 % 2.42 % 5.88%
  YoY % 17.59% 47.96% -33.78% 2.78% -6.80% 27.69% -
  Horiz. % 140.91% 119.83% 80.99% 122.31% 119.01% 127.69% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 134.64 122.08 109.41 104.16 108.44 104.34 98.11 5.41%
  YoY % 10.29% 11.58% 5.04% -3.95% 3.93% 6.35% -
  Horiz. % 137.23% 124.43% 111.52% 106.17% 110.53% 106.35% 100.00%
EPS 9.62 7.46 4.59 6.30 6.91 6.87 4.92 11.81%
  YoY % 28.95% 62.53% -27.14% -8.83% 0.58% 39.63% -
  Horiz. % 195.53% 151.63% 93.29% 128.05% 140.45% 139.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.8200 2.5700 2.3400 2.1300 2.4000 2.2200 2.0300 5.63%
  YoY % 9.73% 9.83% 9.86% -11.25% 8.11% 9.36% -
  Horiz. % 138.92% 126.60% 115.27% 104.93% 118.23% 109.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 117,151
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 134.64 122.03 109.49 104.58 86.79 83.49 78.42 9.42%
  YoY % 10.33% 11.45% 4.69% 20.50% 3.95% 6.47% -
  Horiz. % 171.69% 155.61% 139.62% 133.36% 110.67% 106.47% 100.00%
EPS 9.62 7.46 4.59 6.33 5.53 5.50 3.93 16.07%
  YoY % 28.95% 62.53% -27.49% 14.47% 0.55% 39.95% -
  Horiz. % 244.78% 189.82% 116.79% 161.07% 140.71% 139.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.8200 2.5690 2.3416 2.1385 1.9208 1.7764 1.6226 9.64%
  YoY % 9.77% 9.71% 9.50% 11.33% 8.13% 9.48% -
  Horiz. % 173.80% 158.33% 144.31% 131.79% 118.38% 109.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.1000 4.5400 3.9500 3.8600 4.8000 3.2800 2.6000 -
P/RPS 3.79 3.72 3.61 3.71 4.43 3.14 2.65 6.14%
  YoY % 1.88% 3.05% -2.70% -16.25% 41.08% 18.49% -
  Horiz. % 143.02% 140.38% 136.23% 140.00% 167.17% 118.49% 100.00%
P/EPS 53.01 60.86 86.06 61.27 69.46 47.74 52.85 0.05%
  YoY % -12.90% -29.28% 40.46% -11.79% 45.50% -9.67% -
  Horiz. % 100.30% 115.16% 162.84% 115.93% 131.43% 90.33% 100.00%
EY 1.89 1.64 1.16 1.63 1.44 2.09 1.89 -
  YoY % 15.24% 41.38% -28.83% 13.19% -31.10% 10.58% -
  Horiz. % 100.00% 86.77% 61.38% 86.24% 76.19% 110.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.81 1.77 1.69 1.81 2.00 1.48 1.28 5.94%
  YoY % 2.26% 4.73% -6.63% -9.50% 35.14% 15.63% -
  Horiz. % 141.41% 138.28% 132.03% 141.41% 156.25% 115.62% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 15/11/16 26/11/15 18/11/14 20/11/13 21/11/12 15/11/11 -
Price 5.5000 4.6000 3.7000 3.7000 4.7900 3.5600 2.8400 -
P/RPS 4.09 3.77 3.38 3.55 4.42 3.41 2.89 5.95%
  YoY % 8.49% 11.54% -4.79% -19.68% 29.62% 17.99% -
  Horiz. % 141.52% 130.45% 116.96% 122.84% 152.94% 117.99% 100.00%
P/EPS 57.17 61.66 80.61 58.73 69.32 51.82 57.72 -0.16%
  YoY % -7.28% -23.51% 37.26% -15.28% 33.77% -10.22% -
  Horiz. % 99.05% 106.83% 139.66% 101.75% 120.10% 89.78% 100.00%
EY 1.75 1.62 1.24 1.70 1.44 1.93 1.73 0.19%
  YoY % 8.02% 30.65% -27.06% 18.06% -25.39% 11.56% -
  Horiz. % 101.16% 93.64% 71.68% 98.27% 83.24% 111.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.95 1.79 1.58 1.74 2.00 1.60 1.40 5.67%
  YoY % 8.94% 13.29% -9.20% -13.00% 25.00% 14.29% -
  Horiz. % 139.29% 127.86% 112.86% 124.29% 142.86% 114.29% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

377  382  498  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 
Partners & Brokers