[AHEALTH] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.95%
YoY- 34.96%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 652,660 642,184 634,661 634,012 620,264 611,825 597,055 6.09%
PBT 69,270 68,911 63,576 59,661 56,047 49,746 47,980 27.65%
Tax -10,603 -14,248 -12,565 -12,051 -11,559 -11,291 -12,067 -8.23%
NP 58,667 54,663 51,011 47,610 44,488 38,455 35,913 38.58%
-
NP to SH 58,581 54,578 50,951 47,549 44,459 38,414 35,880 38.53%
-
Tax Rate 15.31% 20.68% 19.76% 20.20% 20.62% 22.70% 25.15% -
Total Cost 593,993 587,521 583,650 586,402 575,776 573,370 561,142 3.85%
-
Net Worth 381,202 365,595 360,809 356,123 343,237 330,351 325,665 11.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,825 15,228 15,228 14,057 14,057 13,471 13,471 11.30%
Div Payout % 27.01% 27.90% 29.89% 29.56% 31.62% 35.07% 37.55% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 381,202 365,595 360,809 356,123 343,237 330,351 325,665 11.03%
NOSH 117,546 117,431 117,146 117,146 117,146 117,146 117,146 0.22%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.99% 8.51% 8.04% 7.51% 7.17% 6.29% 6.02% -
ROE 15.37% 14.93% 14.12% 13.35% 12.95% 11.63% 11.02% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 556.44 548.04 541.77 541.22 529.48 522.28 509.67 6.01%
EPS 49.94 46.58 43.49 40.59 37.95 32.79 30.63 38.40%
DPS 13.50 13.00 13.00 12.00 12.00 11.50 11.50 11.24%
NAPS 3.25 3.12 3.08 3.04 2.93 2.82 2.78 10.94%
Adjusted Per Share Value based on latest NOSH - 117,146
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 90.62 89.16 88.12 88.03 86.12 84.95 82.90 6.09%
EPS 8.13 7.58 7.07 6.60 6.17 5.33 4.98 38.52%
DPS 2.20 2.11 2.11 1.95 1.95 1.87 1.87 11.41%
NAPS 0.5293 0.5076 0.501 0.4945 0.4766 0.4587 0.4522 11.03%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 7.80 8.25 6.79 5.48 5.60 5.10 4.70 -
P/RPS 1.40 1.51 1.25 1.01 1.06 0.98 0.92 32.19%
P/EPS 15.62 17.71 15.61 13.50 14.76 15.55 15.35 1.16%
EY 6.40 5.65 6.41 7.41 6.78 6.43 6.52 -1.22%
DY 1.73 1.58 1.91 2.19 2.14 2.25 2.45 -20.65%
P/NAPS 2.40 2.64 2.20 1.80 1.91 1.81 1.69 26.26%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 15/11/18 16/08/18 24/05/18 22/02/18 14/11/17 16/08/17 -
Price 8.95 8.10 7.25 5.76 4.90 5.50 4.74 -
P/RPS 1.61 1.48 1.34 1.06 0.93 1.05 0.93 44.03%
P/EPS 17.92 17.39 16.67 14.19 12.91 16.77 15.48 10.22%
EY 5.58 5.75 6.00 7.05 7.75 5.96 6.46 -9.27%
DY 1.51 1.60 1.79 2.08 2.45 2.09 2.43 -27.11%
P/NAPS 2.75 2.60 2.35 1.89 1.67 1.95 1.71 37.14%

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