[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -3.41%
YoY- 38.02%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 619,898 618,608 581,269 582,830 588,326 589,912 526,859 11.46%
PBT 52,730 51,648 46,294 48,286 49,358 49,464 45,842 9.79%
Tax -11,932 -11,252 -11,306 -10,657 -10,410 -10,188 -11,579 2.02%
NP 40,798 40,396 34,988 37,629 38,948 39,276 34,263 12.35%
-
NP to SH 40,776 40,364 34,954 37,597 38,924 39,252 34,236 12.37%
-
Tax Rate 22.63% 21.79% 24.42% 22.07% 21.09% 20.60% 25.26% -
Total Cost 579,100 578,212 546,281 545,201 549,378 550,636 492,596 11.39%
-
Net Worth 325,665 322,151 311,608 301,065 298,722 296,379 288,179 8.50%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 12,886 - 13,471 - 12,886 - 12,886 0.00%
Div Payout % 31.60% - 38.54% - 33.11% - 37.64% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 325,665 322,151 311,608 301,065 298,722 296,379 288,179 8.50%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.58% 6.53% 6.02% 6.46% 6.62% 6.66% 6.50% -
ROE 12.52% 12.53% 11.22% 12.49% 13.03% 13.24% 11.88% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 529.17 528.07 496.19 497.53 502.22 503.57 449.75 11.46%
EPS 34.80 34.44 29.84 32.09 33.22 33.52 29.23 12.34%
DPS 11.00 0.00 11.50 0.00 11.00 0.00 11.00 0.00%
NAPS 2.78 2.75 2.66 2.57 2.55 2.53 2.46 8.50%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 86.09 85.91 80.72 80.94 81.70 81.92 73.17 11.46%
EPS 5.66 5.61 4.85 5.22 5.41 5.45 4.75 12.40%
DPS 1.79 0.00 1.87 0.00 1.79 0.00 1.79 0.00%
NAPS 0.4523 0.4474 0.4327 0.4181 0.4148 0.4116 0.4002 8.50%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.70 4.90 4.30 4.54 3.89 3.73 3.60 -
P/RPS 0.89 0.93 0.87 0.91 0.77 0.74 0.80 7.37%
P/EPS 13.50 14.22 14.41 14.15 11.71 11.13 12.32 6.29%
EY 7.41 7.03 6.94 7.07 8.54 8.98 8.12 -5.92%
DY 2.34 0.00 2.67 0.00 2.83 0.00 3.06 -16.38%
P/NAPS 1.69 1.78 1.62 1.77 1.53 1.47 1.46 10.25%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 17/05/17 23/02/17 15/11/16 17/08/16 18/05/16 25/02/16 -
Price 4.74 4.70 4.65 4.60 3.82 3.94 3.41 -
P/RPS 0.90 0.89 0.94 0.92 0.76 0.78 0.76 11.94%
P/EPS 13.62 13.64 15.58 14.33 11.50 11.76 11.67 10.86%
EY 7.34 7.33 6.42 6.98 8.70 8.50 8.57 -9.82%
DY 2.32 0.00 2.47 0.00 2.88 0.00 3.23 -19.81%
P/NAPS 1.71 1.71 1.75 1.79 1.50 1.56 1.39 14.82%

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