[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 67.58%
YoY- 0.76%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 437,123 294,163 147,478 526,859 392,611 264,343 140,064 113.11%
PBT 36,215 24,679 12,366 45,842 28,677 20,956 11,880 109.81%
Tax -7,993 -5,205 -2,547 -11,579 -8,241 -5,908 -3,434 75.36%
NP 28,222 19,474 9,819 34,263 20,436 15,048 8,446 123.01%
-
NP to SH 28,198 19,462 9,813 34,236 20,430 15,049 8,446 122.89%
-
Tax Rate 22.07% 21.09% 20.60% 25.26% 28.74% 28.19% 28.91% -
Total Cost 408,901 274,689 137,659 492,596 372,175 249,295 131,618 112.47%
-
Net Worth 301,065 298,722 296,379 288,179 274,121 268,264 268,264 7.97%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,443 - 12,886 - 5,857 - -
Div Payout % - 33.11% - 37.64% - 38.92% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 301,065 298,722 296,379 288,179 274,121 268,264 268,264 7.97%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.46% 6.62% 6.66% 6.50% 5.21% 5.69% 6.03% -
ROE 9.37% 6.52% 3.31% 11.88% 7.45% 5.61% 3.15% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 373.14 251.11 125.89 449.75 335.15 225.65 119.56 113.11%
EPS 24.07 16.61 8.38 29.23 17.44 12.85 7.21 122.88%
DPS 0.00 5.50 0.00 11.00 0.00 5.00 0.00 -
NAPS 2.57 2.55 2.53 2.46 2.34 2.29 2.29 7.97%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 60.69 40.84 20.48 73.15 54.51 36.70 19.45 113.09%
EPS 3.92 2.70 1.36 4.75 2.84 2.09 1.17 123.41%
DPS 0.00 0.89 0.00 1.79 0.00 0.81 0.00 -
NAPS 0.418 0.4148 0.4115 0.4001 0.3806 0.3725 0.3725 7.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.54 3.89 3.73 3.60 3.95 4.02 3.90 -
P/RPS 1.22 1.55 2.96 0.80 1.18 1.78 3.26 -47.97%
P/EPS 18.86 23.41 44.53 12.32 22.65 31.29 54.09 -50.36%
EY 5.30 4.27 2.25 8.12 4.42 3.20 1.85 101.32%
DY 0.00 1.41 0.00 3.06 0.00 1.24 0.00 -
P/NAPS 1.77 1.53 1.47 1.46 1.69 1.76 1.70 2.71%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 17/08/16 18/05/16 25/02/16 26/11/15 19/08/15 20/05/15 -
Price 4.60 3.82 3.94 3.41 3.70 3.95 3.95 -
P/RPS 1.23 1.52 3.13 0.76 1.10 1.75 3.30 -48.11%
P/EPS 19.11 22.99 47.04 11.67 21.22 30.75 54.79 -50.35%
EY 5.23 4.35 2.13 8.57 4.71 3.25 1.83 101.00%
DY 0.00 1.44 0.00 3.23 0.00 1.27 0.00 -
P/NAPS 1.79 1.50 1.56 1.39 1.58 1.72 1.72 2.68%

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