[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -9.5%
YoY- -16.38%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 652,798 623,572 582,830 523,481 501,242 416,321 403,481 8.34%
PBT 70,041 52,889 48,286 38,236 43,937 40,065 43,241 8.36%
Tax -14,222 -10,637 -10,657 -10,988 -11,361 -10,093 -15,017 -0.90%
NP 55,818 42,252 37,629 27,248 32,576 29,972 28,224 12.03%
-
NP to SH 55,702 42,210 37,597 27,240 32,576 29,873 28,162 12.03%
-
Tax Rate 20.31% 20.11% 22.07% 28.74% 25.86% 25.19% 34.73% -
Total Cost 596,980 581,320 545,201 496,233 468,666 386,349 375,257 8.04%
-
Net Worth 365,595 330,351 301,065 274,121 249,520 224,893 208,033 9.84%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,155 8,590 - - 5,466 4,997 7,496 5.18%
Div Payout % 18.23% 20.35% - - 16.78% 16.73% 26.62% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 365,595 330,351 301,065 274,121 249,520 224,893 208,033 9.84%
NOSH 117,431 117,146 117,146 117,146 117,146 93,705 93,708 3.83%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.55% 6.78% 6.46% 5.21% 6.50% 7.20% 7.00% -
ROE 15.24% 12.78% 12.49% 9.94% 13.06% 13.28% 13.54% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 557.10 532.30 497.53 446.86 427.88 444.29 430.57 4.38%
EPS 47.53 36.03 32.09 23.25 27.71 31.88 30.05 7.93%
DPS 8.67 7.33 0.00 0.00 4.67 5.33 8.00 1.34%
NAPS 3.12 2.82 2.57 2.34 2.13 2.40 2.22 5.83%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 90.64 86.58 80.92 72.68 69.59 57.80 56.02 8.34%
EPS 7.73 5.86 5.22 3.78 4.52 4.15 3.91 12.02%
DPS 1.41 1.19 0.00 0.00 0.76 0.69 1.04 5.20%
NAPS 0.5076 0.4587 0.418 0.3806 0.3464 0.3123 0.2888 9.85%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.25 5.10 4.54 3.95 3.86 4.80 3.28 -
P/RPS 1.48 0.96 0.91 0.88 0.90 1.08 0.76 11.74%
P/EPS 17.35 14.15 14.15 16.99 13.88 15.06 10.91 8.03%
EY 5.76 7.07 7.07 5.89 7.20 6.64 9.16 -7.43%
DY 1.05 1.44 0.00 0.00 1.21 1.11 2.44 -13.10%
P/NAPS 2.64 1.81 1.77 1.69 1.81 2.00 1.48 10.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 14/11/17 15/11/16 26/11/15 18/11/14 20/11/13 21/11/12 -
Price 8.10 5.50 4.60 3.70 3.70 4.79 3.56 -
P/RPS 1.45 1.03 0.92 0.83 0.86 1.08 0.83 9.73%
P/EPS 17.04 15.26 14.33 15.91 13.31 15.03 11.85 6.23%
EY 5.87 6.55 6.98 6.28 7.52 6.66 8.44 -5.87%
DY 1.07 1.33 0.00 0.00 1.26 1.11 2.25 -11.64%
P/NAPS 2.60 1.95 1.79 1.58 1.74 2.00 1.60 8.42%

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