[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -71.34%
YoY- 16.19%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 581,269 437,123 294,163 147,478 526,859 392,611 264,343 68.69%
PBT 46,294 36,215 24,679 12,366 45,842 28,677 20,956 69.21%
Tax -11,306 -7,993 -5,205 -2,547 -11,579 -8,241 -5,908 53.83%
NP 34,988 28,222 19,474 9,819 34,263 20,436 15,048 75.05%
-
NP to SH 34,954 28,198 19,462 9,813 34,236 20,430 15,049 74.93%
-
Tax Rate 24.42% 22.07% 21.09% 20.60% 25.26% 28.74% 28.19% -
Total Cost 546,281 408,901 274,689 137,659 492,596 372,175 249,295 68.30%
-
Net Worth 311,608 301,065 298,722 296,379 288,179 274,121 268,264 10.45%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 13,471 - 6,443 - 12,886 - 5,857 73.80%
Div Payout % 38.54% - 33.11% - 37.64% - 38.92% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 311,608 301,065 298,722 296,379 288,179 274,121 268,264 10.45%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.02% 6.46% 6.62% 6.66% 6.50% 5.21% 5.69% -
ROE 11.22% 9.37% 6.52% 3.31% 11.88% 7.45% 5.61% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 496.19 373.14 251.11 125.89 449.75 335.15 225.65 68.69%
EPS 29.84 24.07 16.61 8.38 29.23 17.44 12.85 74.91%
DPS 11.50 0.00 5.50 0.00 11.00 0.00 5.00 73.80%
NAPS 2.66 2.57 2.55 2.53 2.46 2.34 2.29 10.45%
Adjusted Per Share Value based on latest NOSH - 117,146
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 80.77 60.74 40.88 20.49 73.21 54.56 36.73 68.70%
EPS 4.86 3.92 2.70 1.36 4.76 2.84 2.09 75.07%
DPS 1.87 0.00 0.90 0.00 1.79 0.00 0.81 74.23%
NAPS 0.433 0.4183 0.4151 0.4118 0.4004 0.3809 0.3728 10.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.30 4.54 3.89 3.73 3.60 3.95 4.02 -
P/RPS 0.87 1.22 1.55 2.96 0.80 1.18 1.78 -37.81%
P/EPS 14.41 18.86 23.41 44.53 12.32 22.65 31.29 -40.22%
EY 6.94 5.30 4.27 2.25 8.12 4.42 3.20 67.15%
DY 2.67 0.00 1.41 0.00 3.06 0.00 1.24 66.36%
P/NAPS 1.62 1.77 1.53 1.47 1.46 1.69 1.76 -5.35%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 15/11/16 17/08/16 18/05/16 25/02/16 26/11/15 19/08/15 -
Price 4.65 4.60 3.82 3.94 3.41 3.70 3.95 -
P/RPS 0.94 1.23 1.52 3.13 0.76 1.10 1.75 -33.79%
P/EPS 15.58 19.11 22.99 47.04 11.67 21.22 30.75 -36.31%
EY 6.42 5.23 4.35 2.13 8.57 4.71 3.25 57.11%
DY 2.47 0.00 1.44 0.00 3.23 0.00 1.27 55.49%
P/NAPS 1.75 1.79 1.50 1.56 1.39 1.58 1.72 1.15%

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