[AHEALTH] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 5.63%
YoY- -1.9%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 698,729 707,786 719,323 703,865 688,786 681,213 665,813 3.25%
PBT 70,174 70,257 69,893 69,735 66,334 64,589 66,102 4.04%
Tax -14,163 -14,613 -14,473 -14,015 -13,562 -9,020 -9,713 28.44%
NP 56,011 55,644 55,420 55,720 52,772 55,569 56,389 -0.44%
-
NP to SH 56,021 55,631 55,531 55,721 52,750 55,550 56,324 -0.35%
-
Tax Rate 20.18% 20.80% 20.71% 20.10% 20.45% 13.97% 14.69% -
Total Cost 642,718 652,142 663,903 648,145 636,014 625,644 609,424 3.59%
-
Net Worth 468,317 454,102 444,145 438,661 424,170 409,992 405,125 10.09%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 21,277 17,458 17,458 17,434 17,434 16,218 16,218 19.74%
Div Payout % 37.98% 31.38% 31.44% 31.29% 33.05% 29.20% 28.80% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 468,317 454,102 444,145 438,661 424,170 409,992 405,125 10.09%
NOSH 475,089 474,939 473,649 472,364 471,914 471,654 471,124 0.55%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.02% 7.86% 7.70% 7.92% 7.66% 8.16% 8.47% -
ROE 11.96% 12.25% 12.50% 12.70% 12.44% 13.55% 13.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 147.71 149.63 152.24 149.23 146.15 144.55 141.34 2.96%
EPS 11.84 11.76 11.75 11.81 11.19 11.79 11.96 -0.66%
DPS 4.50 3.70 3.70 3.70 3.70 3.44 3.44 19.51%
NAPS 0.99 0.96 0.94 0.93 0.90 0.87 0.86 9.79%
Adjusted Per Share Value based on latest NOSH - 472,364
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 97.01 98.27 99.87 97.73 95.63 94.58 92.44 3.25%
EPS 7.78 7.72 7.71 7.74 7.32 7.71 7.82 -0.33%
DPS 2.95 2.42 2.42 2.42 2.42 2.25 2.25 19.69%
NAPS 0.6502 0.6305 0.6167 0.6091 0.5889 0.5692 0.5625 10.09%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.54 3.24 2.80 2.11 2.24 2.18 2.17 -
P/RPS 2.40 2.17 1.84 1.41 1.53 1.51 1.54 34.23%
P/EPS 29.89 27.55 23.82 17.86 20.01 18.49 18.15 39.24%
EY 3.35 3.63 4.20 5.60 5.00 5.41 5.51 -28.12%
DY 1.27 1.14 1.32 1.75 1.65 1.58 1.59 -13.85%
P/NAPS 3.58 3.38 2.98 2.27 2.49 2.51 2.52 26.23%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 19/11/20 26/08/20 21/05/20 19/02/20 21/11/19 21/08/19 -
Price 3.30 3.60 3.72 2.90 2.41 2.40 2.03 -
P/RPS 2.23 2.41 2.44 1.94 1.65 1.66 1.44 33.67%
P/EPS 27.87 30.61 31.65 24.55 21.53 20.36 16.98 38.93%
EY 3.59 3.27 3.16 4.07 4.64 4.91 5.89 -28.00%
DY 1.36 1.03 0.99 1.28 1.53 1.43 1.70 -13.76%
P/NAPS 3.33 3.75 3.96 3.12 2.68 2.76 2.36 25.67%

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