[AHEALTH] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 44.89%
YoY- 38.02%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 309,949 154,652 581,269 437,123 294,163 147,478 526,859 -29.81%
PBT 26,365 12,912 46,294 36,215 24,679 12,366 45,842 -30.86%
Tax -5,966 -2,813 -11,306 -7,993 -5,205 -2,547 -11,579 -35.75%
NP 20,399 10,099 34,988 28,222 19,474 9,819 34,263 -29.25%
-
NP to SH 20,388 10,091 34,954 28,198 19,462 9,813 34,236 -29.23%
-
Tax Rate 22.63% 21.79% 24.42% 22.07% 21.09% 20.60% 25.26% -
Total Cost 289,550 144,553 546,281 408,901 274,689 137,659 492,596 -29.85%
-
Net Worth 325,665 322,151 311,608 301,065 298,722 296,379 288,179 8.50%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 6,443 - 13,471 - 6,443 - 12,886 -37.03%
Div Payout % 31.60% - 38.54% - 33.11% - 37.64% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 325,665 322,151 311,608 301,065 298,722 296,379 288,179 8.50%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.58% 6.53% 6.02% 6.46% 6.62% 6.66% 6.50% -
ROE 6.26% 3.13% 11.22% 9.37% 6.52% 3.31% 11.88% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 264.58 132.02 496.19 373.14 251.11 125.89 449.75 -29.81%
EPS 17.40 8.61 29.84 24.07 16.61 8.38 29.23 -29.25%
DPS 5.50 0.00 11.50 0.00 5.50 0.00 11.00 -37.03%
NAPS 2.78 2.75 2.66 2.57 2.55 2.53 2.46 8.50%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.07 21.49 80.77 60.74 40.88 20.49 73.21 -29.81%
EPS 2.83 1.40 4.86 3.92 2.70 1.36 4.76 -29.31%
DPS 0.90 0.00 1.87 0.00 0.90 0.00 1.79 -36.79%
NAPS 0.4525 0.4476 0.433 0.4183 0.4151 0.4118 0.4004 8.50%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.70 4.90 4.30 4.54 3.89 3.73 3.60 -
P/RPS 1.78 3.71 0.87 1.22 1.55 2.96 0.80 70.51%
P/EPS 27.01 56.88 14.41 18.86 23.41 44.53 12.32 68.84%
EY 3.70 1.76 6.94 5.30 4.27 2.25 8.12 -40.81%
DY 1.17 0.00 2.67 0.00 1.41 0.00 3.06 -47.35%
P/NAPS 1.69 1.78 1.62 1.77 1.53 1.47 1.46 10.25%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 17/05/17 23/02/17 15/11/16 17/08/16 18/05/16 25/02/16 -
Price 4.74 4.70 4.65 4.60 3.82 3.94 3.41 -
P/RPS 1.79 3.56 0.94 1.23 1.52 3.13 0.76 77.11%
P/EPS 27.24 54.56 15.58 19.11 22.99 47.04 11.67 76.05%
EY 3.67 1.83 6.42 5.23 4.35 2.13 8.57 -43.21%
DY 1.16 0.00 2.47 0.00 1.44 0.00 3.23 -49.50%
P/NAPS 1.71 1.71 1.75 1.79 1.50 1.56 1.39 14.82%

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