[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.44%
YoY- 27.19%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 489,599 324,346 168,400 620,264 467,679 309,949 154,652 115.45%
PBT 52,531 33,894 16,526 56,047 39,667 26,365 12,912 154.63%
Tax -10,667 -6,972 -3,305 -11,559 -7,978 -5,966 -2,813 142.97%
NP 41,864 26,922 13,221 44,488 31,689 20,399 10,099 157.82%
-
NP to SH 41,777 26,880 13,181 44,459 31,658 20,388 10,091 157.60%
-
Tax Rate 20.31% 20.57% 20.00% 20.62% 20.11% 22.63% 21.79% -
Total Cost 447,735 297,424 155,179 575,776 435,990 289,550 144,553 112.33%
-
Net Worth 365,595 360,809 356,123 343,237 330,351 325,665 322,151 8.79%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,616 7,614 - 14,057 6,443 6,443 - -
Div Payout % 18.23% 28.33% - 31.62% 20.35% 31.60% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 365,595 360,809 356,123 343,237 330,351 325,665 322,151 8.79%
NOSH 117,431 117,146 117,146 117,146 117,146 117,146 117,146 0.16%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.55% 8.30% 7.85% 7.17% 6.78% 6.58% 6.53% -
ROE 11.43% 7.45% 3.70% 12.95% 9.58% 6.26% 3.13% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 417.83 276.87 143.75 529.48 399.23 264.58 132.02 115.41%
EPS 35.65 22.95 11.25 37.95 27.02 17.40 8.61 157.62%
DPS 6.50 6.50 0.00 12.00 5.50 5.50 0.00 -
NAPS 3.12 3.08 3.04 2.93 2.82 2.78 2.75 8.77%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 68.03 45.07 23.40 86.19 64.99 43.07 21.49 115.44%
EPS 5.81 3.74 1.83 6.18 4.40 2.83 1.40 158.02%
DPS 1.06 1.06 0.00 1.95 0.90 0.90 0.00 -
NAPS 0.508 0.5014 0.4949 0.477 0.459 0.4525 0.4476 8.79%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 8.25 6.79 5.48 5.60 5.10 4.70 4.90 -
P/RPS 1.97 2.45 3.81 1.06 1.28 1.78 3.71 -34.40%
P/EPS 23.14 29.59 48.70 14.76 18.87 27.01 56.88 -45.06%
EY 4.32 3.38 2.05 6.78 5.30 3.70 1.76 81.86%
DY 0.79 0.96 0.00 2.14 1.08 1.17 0.00 -
P/NAPS 2.64 2.20 1.80 1.91 1.81 1.69 1.78 30.02%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 16/08/18 24/05/18 22/02/18 14/11/17 16/08/17 17/05/17 -
Price 8.10 7.25 5.76 4.90 5.50 4.74 4.70 -
P/RPS 1.94 2.62 4.01 0.93 1.38 1.79 3.56 -33.25%
P/EPS 22.72 31.60 51.19 12.91 20.35 27.24 54.56 -44.20%
EY 4.40 3.16 1.95 7.75 4.91 3.67 1.83 79.37%
DY 0.80 0.90 0.00 2.45 1.00 1.16 0.00 -
P/NAPS 2.60 2.35 1.89 1.67 1.95 1.71 1.71 32.19%

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