[AHEALTH] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 8.97%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 698,729 716,202 736,072 773,232 688,786 690,869 674,998 2.31%
PBT 70,174 69,030 68,570 71,776 66,334 63,800 61,452 9.20%
Tax -14,163 -13,513 -13,986 -14,328 -13,562 -12,112 -12,164 10.62%
NP 56,011 55,517 54,584 57,448 52,772 51,688 49,288 8.85%
-
NP to SH 56,021 55,502 54,808 57,480 52,750 51,661 49,246 8.93%
-
Tax Rate 20.18% 19.58% 20.40% 19.96% 20.45% 18.98% 19.79% -
Total Cost 642,718 660,685 681,488 715,784 636,014 639,181 625,710 1.79%
-
Net Worth 468,317 454,102 444,145 438,661 424,170 409,992 405,125 10.09%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 21,287 10,721 16,064 - 17,438 10,681 16,016 20.78%
Div Payout % 38.00% 19.32% 29.31% - 33.06% 20.68% 32.52% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 468,317 454,102 444,145 438,661 424,170 409,992 405,125 10.09%
NOSH 475,089 474,939 473,649 472,364 471,914 471,654 471,124 0.55%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.02% 7.75% 7.42% 7.43% 7.66% 7.48% 7.30% -
ROE 11.96% 12.22% 12.34% 13.10% 12.44% 12.60% 12.16% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 147.71 151.41 155.78 163.93 146.15 146.60 143.29 2.03%
EPS 11.84 11.73 11.60 12.20 11.19 10.96 10.46 8.57%
DPS 4.50 2.27 3.40 0.00 3.70 2.27 3.40 20.44%
NAPS 0.99 0.96 0.94 0.93 0.90 0.87 0.86 9.79%
Adjusted Per Share Value based on latest NOSH - 472,364
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 97.09 99.52 102.28 107.45 95.71 96.00 93.80 2.31%
EPS 7.78 7.71 7.62 7.99 7.33 7.18 6.84 8.92%
DPS 2.96 1.49 2.23 0.00 2.42 1.48 2.23 20.67%
NAPS 0.6508 0.631 0.6172 0.6095 0.5894 0.5697 0.5629 10.10%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.54 3.24 2.80 2.11 2.24 2.18 2.17 -
P/RPS 2.40 2.14 1.80 1.29 1.53 1.49 1.51 36.00%
P/EPS 29.89 27.61 24.14 17.31 20.01 19.89 20.76 27.36%
EY 3.35 3.62 4.14 5.78 5.00 5.03 4.82 -21.45%
DY 1.27 0.70 1.21 0.00 1.65 1.04 1.57 -13.12%
P/NAPS 3.58 3.38 2.98 2.27 2.49 2.51 2.52 26.23%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 19/11/20 26/08/20 21/05/20 19/02/20 21/11/19 21/08/19 -
Price 3.30 3.60 3.72 2.90 2.41 2.40 2.03 -
P/RPS 2.23 2.38 2.39 1.77 1.65 1.64 1.42 34.92%
P/EPS 27.87 30.68 32.07 23.80 21.53 21.89 19.42 27.09%
EY 3.59 3.26 3.12 4.20 4.64 4.57 5.15 -21.29%
DY 1.36 0.63 0.91 0.00 1.54 0.94 1.67 -12.73%
P/NAPS 3.33 3.75 3.96 3.12 2.68 2.76 2.36 25.67%

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