[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2017 [#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- 3.52%
YoY- 12.27%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 648,692 673,600 620,264 623,572 619,898 618,608 581,269 7.61%
PBT 67,788 66,104 56,047 52,889 52,730 51,648 46,294 29.03%
Tax -13,944 -13,220 -11,559 -10,637 -11,932 -11,252 -11,306 15.04%
NP 53,844 52,884 44,488 42,252 40,798 40,396 34,988 33.39%
-
NP to SH 53,760 52,724 44,459 42,210 40,776 40,364 34,954 33.34%
-
Tax Rate 20.57% 20.00% 20.62% 20.11% 22.63% 21.79% 24.42% -
Total Cost 594,848 620,716 575,776 581,320 579,100 578,212 546,281 5.85%
-
Net Worth 360,809 356,123 343,237 330,351 325,665 322,151 311,608 10.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 15,228 - 14,057 8,590 12,886 - 13,471 8.54%
Div Payout % 28.33% - 31.62% 20.35% 31.60% - 38.54% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 360,809 356,123 343,237 330,351 325,665 322,151 311,608 10.29%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.30% 7.85% 7.17% 6.78% 6.58% 6.53% 6.02% -
ROE 14.90% 14.80% 12.95% 12.78% 12.52% 12.53% 11.22% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 553.75 575.01 529.48 532.30 529.17 528.07 496.19 7.61%
EPS 45.90 45.00 37.95 36.03 34.80 34.44 29.84 33.35%
DPS 13.00 0.00 12.00 7.33 11.00 0.00 11.50 8.54%
NAPS 3.08 3.04 2.93 2.82 2.78 2.75 2.66 10.29%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 90.09 93.55 86.14 86.60 86.09 85.91 80.72 7.61%
EPS 7.47 7.32 6.17 5.86 5.66 5.61 4.85 33.47%
DPS 2.11 0.00 1.95 1.19 1.79 0.00 1.87 8.40%
NAPS 0.5011 0.4946 0.4767 0.4588 0.4523 0.4474 0.4327 10.30%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 6.79 5.48 5.60 5.10 4.70 4.90 4.30 -
P/RPS 1.23 0.95 1.06 0.96 0.89 0.93 0.87 26.04%
P/EPS 14.80 12.18 14.76 14.15 13.50 14.22 14.41 1.80%
EY 6.76 8.21 6.78 7.07 7.41 7.03 6.94 -1.74%
DY 1.91 0.00 2.14 1.44 2.34 0.00 2.67 -20.06%
P/NAPS 2.20 1.80 1.91 1.81 1.69 1.78 1.62 22.70%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 24/05/18 22/02/18 14/11/17 16/08/17 17/05/17 23/02/17 -
Price 7.25 5.76 4.90 5.50 4.74 4.70 4.65 -
P/RPS 1.31 1.00 0.93 1.03 0.90 0.89 0.94 24.84%
P/EPS 15.80 12.80 12.91 15.26 13.62 13.64 15.58 0.94%
EY 6.33 7.81 7.75 6.55 7.34 7.33 6.42 -0.93%
DY 1.79 0.00 2.45 1.33 2.32 0.00 2.47 -19.36%
P/NAPS 2.35 1.89 1.67 1.95 1.71 1.71 1.75 21.78%

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