[AHEALTH] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 90.7%

YoY- 11.29%

Quarter Report

AHEALTH - Q2Y2020.pdf

Latest QR

Upcoming QR

AHEALTH's Result

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Cumulative Result
Revenue	179,486	698,729	537,152	368,036	193,308	688,786	518,152	-50.64%
YoY %	-74.31%	30.08%	45.95%	90.39%	-71.93%	32.93%	-	-
Horiz. %	34.64%	134.85%	103.67%	71.03%	37.31%	132.93%	100.00%	-
PBT	15,436	70,174	51,773	34,285	17,944	66,334	47,850	-52.93%
YoY %	-78.00%	35.54%	51.01%	91.07%	-72.95%	38.63%	-	-
Horiz. %	32.26%	146.65%	108.20%	71.65%	37.50%	138.63%	100.00%	-
Tax	-3,560	-14,163	-10,135	-6,993	-3,582	-13,562	-9,084	-46.41%
YoY %	74.86%	-39.74%	-44.93%	-95.23%	73.59%	-49.30%	-	-
Horiz. %	39.19%	155.91%	111.57%	76.98%	39.43%	149.30%	100.00%	-
NP	11,876	56,011	41,638	27,292	14,362	52,772	38,766	-54.52%
YoY %	-78.80%	34.52%	52.56%	90.03%	-72.78%	36.13%	-	-
Horiz. %	30.64%	144.48%	107.41%	70.40%	37.05%	136.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,879	56,021	41,627	27,404	14,370	52,750	38,746	-54.49%
YoY %	-78.80%	34.58%	51.90%	90.70%	-72.76%	36.14%	-	-
Horiz. %	30.66%	144.59%	107.44%	70.73%	37.09%	136.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.06%	20.18%	19.58%	20.40%	19.96%	20.45%	18.98%	-
YoY %	14.27%	3.06%	-4.02%	2.20%	-2.40%	7.74%	-	-
Horiz. %	121.50%	106.32%	103.16%	107.48%	105.16%	107.74%	100.00%	-
Total Cost	167,610	642,718	495,514	340,744	178,946	636,014	479,386	-50.33%
YoY %	-73.92%	29.71%	45.42%	90.42%	-71.86%	32.67%	-	-
Horiz. %	34.96%	134.07%	103.36%	71.08%	37.33%	132.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	477,968	468,317	454,102	444,145	438,661	424,170	409,992	10.75%
YoY %	2.06%	3.13%	2.24%	1.25%	3.42%	3.46%	-	-
Horiz. %	116.58%	114.23%	110.76%	108.33%	106.99%	103.46%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	-	21,287	8,041	8,032	-	17,438	8,011	-
YoY %	-	164.73%	0.11%	0.00%	-	117.68%	-	-
Horiz. %	-	265.72%	100.37%	100.26%	-	217.68%	100.00%	-
Div Payout %	-	38.00%	19.32%	29.31%	-	33.06%	20.68%	-
YoY %	-	96.69%	-34.08%	0.00%	-	59.86%	-	-
Horiz. %	-	183.75%	93.42%	141.73%	-	159.86%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	477,968	468,317	454,102	444,145	438,661	424,170	409,992	10.75%
YoY %	2.06%	3.13%	2.24%	1.25%	3.42%	3.46%	-	-
Horiz. %	116.58%	114.23%	110.76%	108.33%	106.99%	103.46%	100.00%	-
NOSH	475,309	475,089	474,939	473,649	472,364	471,914	471,654	0.51%
YoY %	0.05%	0.03%	0.27%	0.27%	0.10%	0.06%	-	-
Horiz. %	100.77%	100.73%	100.70%	100.42%	100.15%	100.06%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	6.62%	8.02%	7.75%	7.42%	7.43%	7.66%	7.48%	-
YoY %	-17.46%	3.48%	4.45%	-0.13%	-3.00%	2.41%	-	-
Horiz. %	88.50%	107.22%	103.61%	99.20%	99.33%	102.41%	100.00%	-
ROE	2.49%	11.96%	9.17%	6.17%	3.28%	12.44%	9.45%	-
YoY %	-79.18%	30.43%	48.62%	88.11%	-73.63%	31.64%	-	-
Horiz. %	26.35%	126.56%	97.04%	65.29%	34.71%	131.64%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	37.93	147.71	113.56	77.89	40.98	146.15	109.95	-50.78%
YoY %	-74.32%	30.07%	45.80%	90.07%	-71.96%	32.92%	-	-
Horiz. %	34.50%	134.34%	103.28%	70.84%	37.27%	132.92%	100.00%	-
EPS	2.51	11.84	8.80	5.80	3.05	11.19	8.22	-54.62%
YoY %	-78.80%	34.55%	51.72%	90.16%	-72.74%	36.13%	-	-
Horiz. %	30.54%	144.04%	107.06%	70.56%	37.10%	136.13%	100.00%	-
DPS	0.00	4.50	1.70	1.70	0.00	3.70	1.70	-
YoY %	0.00%	164.71%	0.00%	0.00%	0.00%	117.65%	-	-
Horiz. %	0.00%	264.71%	100.00%	100.00%	0.00%	217.65%	100.00%	-
NAPS	1.01	0.99	0.96	0.94	0.93	0.90	0.87	10.44%
YoY %	2.02%	3.12%	2.13%	1.08%	3.33%	3.45%	-	-
Horiz. %	116.09%	113.79%	110.34%	108.05%	106.90%	103.45%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 473,649
RPS	24.94	97.09	74.64	51.14	26.86	95.71	72.00	-50.64%
YoY %	-74.31%	30.08%	45.95%	90.39%	-71.94%	32.93%	-	-
Horiz. %	34.64%	134.85%	103.67%	71.03%	37.31%	132.93%	100.00%	-
EPS	1.65	7.78	5.78	3.81	2.00	7.33	5.38	-54.48%
YoY %	-78.79%	34.60%	51.71%	90.50%	-72.71%	36.25%	-	-
Horiz. %	30.67%	144.61%	107.43%	70.82%	37.17%	136.25%	100.00%	-
DPS	0.00	2.96	1.12	1.12	0.00	2.42	1.11	-
YoY %	0.00%	164.29%	0.00%	0.00%	0.00%	118.02%	-	-
Horiz. %	0.00%	266.67%	100.90%	100.90%	0.00%	218.02%	100.00%	-
NAPS	0.6642	0.6508	0.631	0.6172	0.6095	0.5894	0.5697	10.76%
YoY %	2.06%	3.14%	2.24%	1.26%	3.41%	3.46%	-	-
Horiz. %	116.59%	114.24%	110.76%	108.34%	106.99%	103.46%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	2.93	3.54	3.24	2.80	2.11	2.24	2.18	-
P/RPS	7.73	2.40	2.85	3.59	5.15	1.53	1.98	147.73%
YoY %	222.08%	-15.79%	-20.61%	-30.29%	236.60%	-22.73%	-	-
Horiz. %	390.40%	121.21%	143.94%	181.31%	260.10%	77.27%	100.00%	-
P/EPS	116.73	29.89	36.82	48.28	69.26	20.01	26.51	168.40%
YoY %	290.53%	-18.82%	-23.74%	-30.29%	246.13%	-24.52%	-	-
Horiz. %	440.32%	112.75%	138.89%	182.12%	261.26%	75.48%	100.00%	-
EY	0.86	3.35	2.72	2.07	1.44	5.00	3.77	-62.63%
YoY %	-74.33%	23.16%	31.40%	43.75%	-71.20%	32.63%	-	-
Horiz. %	22.81%	88.86%	72.15%	54.91%	38.20%	132.63%	100.00%	-
DY	0.00	1.27	0.52	0.61	0.00	1.65	0.78	-
YoY %	0.00%	144.23%	-14.75%	0.00%	0.00%	111.54%	-	-
Horiz. %	0.00%	162.82%	66.67%	78.21%	0.00%	211.54%	100.00%	-
P/NAPS	2.90	3.58	3.38	2.98	2.27	2.49	2.51	10.09%
YoY %	-18.99%	5.92%	13.42%	31.28%	-8.84%	-0.80%	-	-
Horiz. %	115.54%	142.63%	134.66%	118.73%	90.44%	99.20%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	20/05/21	25/02/21	19/11/20	26/08/20	21/05/20	19/02/20	21/11/19	-
Price	2.90	3.30	3.60	3.72	2.90	2.41	2.40	-
P/RPS	7.65	2.23	3.17	4.78	7.08	1.65	2.18	130.74%
YoY %	243.05%	-29.65%	-33.68%	-32.49%	329.09%	-24.31%	-	-
Horiz. %	350.92%	102.29%	145.41%	219.27%	324.77%	75.69%	100.00%	-
P/EPS	115.53	27.87	40.91	64.14	95.19	21.53	29.19	150.00%
YoY %	314.53%	-31.87%	-36.22%	-32.62%	342.13%	-26.24%	-	-
Horiz. %	395.79%	95.48%	140.15%	219.73%	326.10%	73.76%	100.00%	-
EY	0.87	3.59	2.44	1.56	1.05	4.64	3.43	-59.89%
YoY %	-75.77%	47.13%	56.41%	48.57%	-77.37%	35.28%	-	-
Horiz. %	25.36%	104.66%	71.14%	45.48%	30.61%	135.28%	100.00%	-
DY	0.00	1.36	0.47	0.46	0.00	1.54	0.71	-
YoY %	0.00%	189.36%	2.17%	0.00%	0.00%	116.90%	-	-
Horiz. %	0.00%	191.55%	66.20%	64.79%	0.00%	216.90%	100.00%	-
P/NAPS	2.87	3.33	3.75	3.96	3.12	2.68	2.76	2.63%
YoY %	-13.81%	-11.20%	-5.30%	26.92%	16.42%	-2.90%	-	-
Horiz. %	103.99%	120.65%	135.87%	143.48%	113.04%	97.10%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos