[AHEALTH] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -15.18%
YoY- -17.33%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 770,756 764,134 724,086 717,944 698,729 716,202 736,072 3.10%
PBT 75,411 66,809 63,112 61,744 70,174 69,030 68,570 6.52%
Tax -15,975 -15,205 -13,714 -14,240 -14,163 -13,513 -13,986 9.24%
NP 59,436 51,604 49,398 47,504 56,011 55,517 54,584 5.82%
-
NP to SH 59,418 51,618 49,408 47,516 56,021 55,502 54,808 5.51%
-
Tax Rate 21.18% 22.76% 21.73% 23.06% 20.18% 19.58% 20.40% -
Total Cost 711,320 712,530 674,688 670,440 642,718 660,685 681,488 2.88%
-
Net Worth 506,770 487,811 478,178 477,968 468,317 454,102 444,145 9.16%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 54,465 15,786 23,672 - 21,287 10,721 16,064 125.18%
Div Payout % 91.67% 30.58% 47.91% - 38.00% 19.32% 29.31% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 506,770 487,811 478,178 477,968 468,317 454,102 444,145 9.16%
NOSH 476,249 476,179 475,679 475,309 475,089 474,939 473,649 0.36%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.71% 6.75% 6.82% 6.62% 8.02% 7.75% 7.42% -
ROE 11.72% 10.58% 10.33% 9.94% 11.96% 12.22% 12.34% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 162.74 161.34 152.94 151.71 147.71 151.41 155.78 2.94%
EPS 12.55 10.89 10.44 10.04 11.84 11.73 11.60 5.37%
DPS 11.50 3.33 5.00 0.00 4.50 2.27 3.40 124.82%
NAPS 1.07 1.03 1.01 1.01 0.99 0.96 0.94 8.99%
Adjusted Per Share Value based on latest NOSH - 475,309
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 107.10 106.18 100.62 99.76 97.09 99.52 102.28 3.10%
EPS 8.26 7.17 6.87 6.60 7.78 7.71 7.62 5.50%
DPS 7.57 2.19 3.29 0.00 2.96 1.49 2.23 125.36%
NAPS 0.7042 0.6778 0.6645 0.6642 0.6508 0.631 0.6172 9.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.69 2.81 3.13 2.93 3.54 3.24 2.80 -
P/RPS 1.65 1.74 2.05 1.93 2.40 2.14 1.80 -5.62%
P/EPS 21.44 25.78 29.99 29.18 29.89 27.61 24.14 -7.58%
EY 4.66 3.88 3.33 3.43 3.35 3.62 4.14 8.18%
DY 4.28 1.19 1.60 0.00 1.27 0.70 1.21 131.61%
P/NAPS 2.51 2.73 3.10 2.90 3.58 3.38 2.98 -10.78%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 17/11/21 19/08/21 20/05/21 25/02/21 19/11/20 26/08/20 -
Price 2.56 2.67 2.90 2.90 3.30 3.60 3.72 -
P/RPS 1.57 1.65 1.90 1.91 2.23 2.38 2.39 -24.37%
P/EPS 20.41 24.50 27.79 28.88 27.87 30.68 32.07 -25.95%
EY 4.90 4.08 3.60 3.46 3.59 3.26 3.12 35.00%
DY 4.49 1.25 1.72 0.00 1.36 0.63 0.91 188.98%
P/NAPS 2.39 2.59 2.87 2.87 3.33 3.75 3.96 -28.51%

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