[AHEALTH] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 15.48%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 620,264 623,572 619,898 618,608 581,269 582,830 588,326 3.57%
PBT 56,047 52,889 52,730 51,648 46,294 48,286 49,358 8.81%
Tax -11,559 -10,637 -11,932 -11,252 -11,306 -10,657 -10,410 7.20%
NP 44,488 42,252 40,798 40,396 34,988 37,629 38,948 9.24%
-
NP to SH 44,459 42,210 40,776 40,364 34,954 37,597 38,924 9.24%
-
Tax Rate 20.62% 20.11% 22.63% 21.79% 24.42% 22.07% 21.09% -
Total Cost 575,776 581,320 579,100 578,212 546,281 545,201 549,378 3.16%
-
Net Worth 343,237 330,351 325,665 322,151 311,608 301,065 298,722 9.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 14,057 8,590 12,886 - 13,471 - 12,886 5.95%
Div Payout % 31.62% 20.35% 31.60% - 38.54% - 33.11% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 343,237 330,351 325,665 322,151 311,608 301,065 298,722 9.67%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.17% 6.78% 6.58% 6.53% 6.02% 6.46% 6.62% -
ROE 12.95% 12.78% 12.52% 12.53% 11.22% 12.49% 13.03% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 529.48 532.30 529.17 528.07 496.19 497.53 502.22 3.57%
EPS 37.95 36.03 34.80 34.44 29.84 32.09 33.22 9.25%
DPS 12.00 7.33 11.00 0.00 11.50 0.00 11.00 5.95%
NAPS 2.93 2.82 2.78 2.75 2.66 2.57 2.55 9.67%
Adjusted Per Share Value based on latest NOSH - 117,146
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 86.12 86.58 86.07 85.89 80.71 80.92 81.69 3.57%
EPS 6.17 5.86 5.66 5.60 4.85 5.22 5.40 9.26%
DPS 1.95 1.19 1.79 0.00 1.87 0.00 1.79 5.85%
NAPS 0.4766 0.4587 0.4522 0.4473 0.4326 0.418 0.4148 9.67%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.60 5.10 4.70 4.90 4.30 4.54 3.89 -
P/RPS 1.06 0.96 0.89 0.93 0.87 0.91 0.77 23.67%
P/EPS 14.76 14.15 13.50 14.22 14.41 14.15 11.71 16.63%
EY 6.78 7.07 7.41 7.03 6.94 7.07 8.54 -14.22%
DY 2.14 1.44 2.34 0.00 2.67 0.00 2.83 -16.95%
P/NAPS 1.91 1.81 1.69 1.78 1.62 1.77 1.53 15.89%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 14/11/17 16/08/17 17/05/17 23/02/17 15/11/16 17/08/16 -
Price 4.90 5.50 4.74 4.70 4.65 4.60 3.82 -
P/RPS 0.93 1.03 0.90 0.89 0.94 0.92 0.76 14.36%
P/EPS 12.91 15.26 13.62 13.64 15.58 14.33 11.50 7.99%
EY 7.75 6.55 7.34 7.33 6.42 6.98 8.70 -7.39%
DY 2.45 1.33 2.32 0.00 2.47 0.00 2.88 -10.19%
P/NAPS 1.67 1.95 1.71 1.71 1.75 1.79 1.50 7.39%

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