[AHEALTH] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.98%
YoY- -9.85%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 973,826 921,658 850,340 724,086 736,072 674,998 648,692 6.99%
PBT 110,752 728,392 95,338 63,112 68,570 61,452 67,788 8.51%
Tax -21,048 -20,862 -16,826 -13,714 -13,986 -12,164 -13,944 7.09%
NP 89,704 707,530 78,512 49,398 54,584 49,288 53,844 8.87%
-
NP to SH 89,704 707,530 78,518 49,408 54,808 49,246 53,760 8.89%
-
Tax Rate 19.00% 2.86% 17.65% 21.73% 20.40% 19.79% 20.57% -
Total Cost 884,122 214,128 771,828 674,688 681,488 625,710 594,848 6.82%
-
Net Worth 808,150 885,728 502,607 478,178 444,145 405,125 360,809 14.37%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 42,910 35,714 28,449 23,672 16,064 16,016 15,228 18.82%
Div Payout % 47.84% 5.05% 36.23% 47.91% 29.31% 32.52% 28.33% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 808,150 885,728 502,607 478,178 444,145 405,125 360,809 14.37%
NOSH 719,651 718,028 477,118 475,679 473,649 471,124 117,146 35.29%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.21% 76.77% 9.23% 6.82% 7.42% 7.30% 8.30% -
ROE 11.10% 79.88% 15.62% 10.33% 12.34% 12.16% 14.90% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 136.17 129.03 179.34 152.94 155.78 143.29 553.75 -20.83%
EPS 12.54 99.06 16.56 10.44 11.60 10.46 45.90 -19.43%
DPS 6.00 5.00 6.00 5.00 3.40 3.40 13.00 -12.08%
NAPS 1.13 1.24 1.06 1.01 0.94 0.86 3.08 -15.37%
Adjusted Per Share Value based on latest NOSH - 475,679
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 135.21 127.97 118.06 100.53 102.20 93.72 90.07 6.99%
EPS 12.45 98.24 10.90 6.86 7.61 6.84 7.46 8.90%
DPS 5.96 4.96 3.95 3.29 2.23 2.22 2.11 18.87%
NAPS 1.1221 1.2298 0.6978 0.6639 0.6167 0.5625 0.501 14.37%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.85 2.37 2.70 3.13 2.80 2.17 6.79 -
P/RPS 2.09 1.84 1.51 2.05 1.80 1.51 1.23 9.22%
P/EPS 22.72 2.39 16.30 29.99 24.14 20.76 14.80 7.39%
EY 4.40 41.79 6.13 3.33 4.14 4.82 6.76 -6.90%
DY 2.11 2.11 2.22 1.60 1.21 1.57 1.91 1.67%
P/NAPS 2.52 1.91 2.55 3.10 2.98 2.52 2.20 2.28%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 23/08/23 16/08/22 19/08/21 26/08/20 21/08/19 16/08/18 -
Price 2.72 2.53 3.10 2.90 3.72 2.03 7.25 -
P/RPS 2.00 1.96 1.73 1.90 2.39 1.42 1.31 7.29%
P/EPS 21.69 2.55 18.72 27.79 32.07 19.42 15.80 5.41%
EY 4.61 39.15 5.34 3.60 3.12 5.15 6.33 -5.14%
DY 2.21 1.98 1.94 1.72 0.91 1.67 1.79 3.57%
P/NAPS 2.41 2.04 2.92 2.87 3.96 2.36 2.35 0.42%

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