[AHEALTH] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 6.16%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 877,742 876,332 850,340 863,688 770,756 764,134 724,086 13.64%
PBT 120,355 106,752 95,338 79,272 75,411 66,809 63,112 53.59%
Tax -19,384 -18,570 -16,826 -16,192 -15,975 -15,205 -13,714 25.86%
NP 100,971 88,181 78,512 63,080 59,436 51,604 49,398 60.85%
-
NP to SH 100,975 88,186 78,518 63,080 59,418 51,618 49,408 60.83%
-
Tax Rate 16.11% 17.40% 17.65% 20.43% 21.18% 22.76% 21.73% -
Total Cost 776,771 788,150 771,828 800,608 711,320 712,530 674,688 9.82%
-
Net Worth 559,642 516,949 502,607 521,010 506,770 487,811 478,178 11.02%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 40,313 18,970 28,449 - 54,465 15,786 23,672 42.46%
Div Payout % 39.92% 21.51% 36.23% - 91.67% 30.58% 47.91% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 559,642 516,949 502,607 521,010 506,770 487,811 478,178 11.02%
NOSH 477,577 477,451 477,118 476,281 476,249 476,179 475,679 0.26%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.50% 10.06% 9.23% 7.30% 7.71% 6.75% 6.82% -
ROE 18.04% 17.06% 15.62% 12.11% 11.72% 10.58% 10.33% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 185.07 184.78 179.34 182.35 162.74 161.34 152.94 13.51%
EPS 21.29 18.60 16.56 13.32 12.55 10.89 10.44 60.60%
DPS 8.50 4.00 6.00 0.00 11.50 3.33 5.00 42.30%
NAPS 1.18 1.09 1.06 1.10 1.07 1.03 1.01 10.89%
Adjusted Per Share Value based on latest NOSH - 476,281
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 121.87 121.67 118.06 119.92 107.01 106.10 100.53 13.65%
EPS 14.02 12.24 10.90 8.76 8.25 7.17 6.86 60.83%
DPS 5.60 2.63 3.95 0.00 7.56 2.19 3.29 42.42%
NAPS 0.777 0.7178 0.6978 0.7234 0.7036 0.6773 0.6639 11.02%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.52 3.16 2.70 2.88 2.69 2.81 3.13 -
P/RPS 1.90 1.71 1.51 1.58 1.65 1.74 2.05 -4.92%
P/EPS 16.53 16.99 16.30 21.62 21.44 25.78 29.99 -32.70%
EY 6.05 5.88 6.13 4.62 4.66 3.88 3.33 48.73%
DY 2.41 1.27 2.22 0.00 4.28 1.19 1.60 31.30%
P/NAPS 2.98 2.90 2.55 2.62 2.51 2.73 3.10 -2.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 16/11/22 16/08/22 18/05/22 23/02/22 17/11/21 19/08/21 -
Price 3.39 3.39 3.10 3.05 2.56 2.67 2.90 -
P/RPS 1.83 1.83 1.73 1.67 1.57 1.65 1.90 -2.46%
P/EPS 15.92 18.23 18.72 22.90 20.41 24.50 27.79 -30.95%
EY 6.28 5.49 5.34 4.37 4.90 4.08 3.60 44.76%
DY 2.51 1.18 1.94 0.00 4.49 1.25 1.72 28.56%
P/NAPS 2.87 3.11 2.92 2.77 2.39 2.59 2.87 0.00%

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