[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -3.41%
YoY- 38.02%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 690,869 652,798 623,572 582,830 523,481 501,242 416,321 8.80%
PBT 63,800 70,041 52,889 48,286 38,236 43,937 40,065 8.05%
Tax -12,112 -14,222 -10,637 -10,657 -10,988 -11,361 -10,093 3.08%
NP 51,688 55,818 42,252 37,629 27,248 32,576 29,972 9.50%
-
NP to SH 51,661 55,702 42,210 37,597 27,240 32,576 29,873 9.55%
-
Tax Rate 18.98% 20.31% 20.11% 22.07% 28.74% 25.86% 25.19% -
Total Cost 639,181 596,980 581,320 545,201 496,233 468,666 386,349 8.74%
-
Net Worth 409,992 365,595 330,351 301,065 274,121 249,520 224,893 10.52%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 10,681 10,155 8,590 - - 5,466 4,997 13.49%
Div Payout % 20.68% 18.23% 20.35% - - 16.78% 16.73% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 409,992 365,595 330,351 301,065 274,121 249,520 224,893 10.52%
NOSH 471,654 117,431 117,146 117,146 117,146 117,146 93,705 30.89%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.48% 8.55% 6.78% 6.46% 5.21% 6.50% 7.20% -
ROE 12.60% 15.24% 12.78% 12.49% 9.94% 13.06% 13.28% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 146.60 557.10 532.30 497.53 446.86 427.88 444.29 -16.86%
EPS 10.96 47.53 36.03 32.09 23.25 27.71 31.88 -16.29%
DPS 2.27 8.67 7.33 0.00 0.00 4.67 5.33 -13.25%
NAPS 0.87 3.12 2.82 2.57 2.34 2.13 2.40 -15.55%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 96.00 90.71 86.65 80.99 72.74 69.65 57.85 8.80%
EPS 7.18 7.74 5.87 5.22 3.79 4.53 4.15 9.56%
DPS 1.48 1.41 1.19 0.00 0.00 0.76 0.69 13.55%
NAPS 0.5697 0.508 0.459 0.4183 0.3809 0.3467 0.3125 10.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.18 8.25 5.10 4.54 3.95 3.86 4.80 -
P/RPS 1.49 1.48 0.96 0.91 0.88 0.90 1.08 5.50%
P/EPS 19.89 17.35 14.15 14.15 16.99 13.88 15.06 4.74%
EY 5.03 5.76 7.07 7.07 5.89 7.20 6.64 -4.52%
DY 1.04 1.05 1.44 0.00 0.00 1.21 1.11 -1.07%
P/NAPS 2.51 2.64 1.81 1.77 1.69 1.81 2.00 3.85%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 15/11/18 14/11/17 15/11/16 26/11/15 18/11/14 20/11/13 -
Price 2.40 8.10 5.50 4.60 3.70 3.70 4.79 -
P/RPS 1.64 1.45 1.03 0.92 0.83 0.86 1.08 7.20%
P/EPS 21.89 17.04 15.26 14.33 15.91 13.31 15.03 6.46%
EY 4.57 5.87 6.55 6.98 6.28 7.52 6.66 -6.08%
DY 0.94 1.07 1.33 0.00 0.00 1.26 1.11 -2.73%
P/NAPS 2.76 2.60 1.95 1.79 1.58 1.74 2.00 5.51%

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