[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.52%
YoY- 12.27%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 716,202 690,869 652,798 623,572 582,830 523,481 501,242 6.12%
PBT 69,030 63,800 70,041 52,889 48,286 38,236 43,937 7.81%
Tax -13,513 -12,112 -14,222 -10,637 -10,657 -10,988 -11,361 2.93%
NP 55,517 51,688 55,818 42,252 37,629 27,248 32,576 9.28%
-
NP to SH 55,502 51,661 55,702 42,210 37,597 27,240 32,576 9.27%
-
Tax Rate 19.58% 18.98% 20.31% 20.11% 22.07% 28.74% 25.86% -
Total Cost 660,685 639,181 596,980 581,320 545,201 496,233 468,666 5.88%
-
Net Worth 454,102 409,992 365,595 330,351 301,065 274,121 249,520 10.48%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 10,721 10,681 10,155 8,590 - - 5,466 11.87%
Div Payout % 19.32% 20.68% 18.23% 20.35% - - 16.78% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 454,102 409,992 365,595 330,351 301,065 274,121 249,520 10.48%
NOSH 474,939 471,654 117,431 117,146 117,146 117,146 117,146 26.24%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.75% 7.48% 8.55% 6.78% 6.46% 5.21% 6.50% -
ROE 12.22% 12.60% 15.24% 12.78% 12.49% 9.94% 13.06% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 151.41 146.60 557.10 532.30 497.53 446.86 427.88 -15.88%
EPS 11.73 10.96 47.53 36.03 32.09 23.25 27.71 -13.33%
DPS 2.27 2.27 8.67 7.33 0.00 0.00 4.67 -11.31%
NAPS 0.96 0.87 3.12 2.82 2.57 2.34 2.13 -12.42%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 99.52 96.00 90.71 86.65 80.99 72.74 69.65 6.12%
EPS 7.71 7.18 7.74 5.87 5.22 3.79 4.53 9.25%
DPS 1.49 1.48 1.41 1.19 0.00 0.00 0.76 11.86%
NAPS 0.631 0.5697 0.508 0.459 0.4183 0.3809 0.3467 10.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.24 2.18 8.25 5.10 4.54 3.95 3.86 -
P/RPS 2.14 1.49 1.48 0.96 0.91 0.88 0.90 15.51%
P/EPS 27.61 19.89 17.35 14.15 14.15 16.99 13.88 12.13%
EY 3.62 5.03 5.76 7.07 7.07 5.89 7.20 -10.81%
DY 0.70 1.04 1.05 1.44 0.00 0.00 1.21 -8.71%
P/NAPS 3.38 2.51 2.64 1.81 1.77 1.69 1.81 10.95%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 21/11/19 15/11/18 14/11/17 15/11/16 26/11/15 18/11/14 -
Price 3.60 2.40 8.10 5.50 4.60 3.70 3.70 -
P/RPS 2.38 1.64 1.45 1.03 0.92 0.83 0.86 18.47%
P/EPS 30.68 21.89 17.04 15.26 14.33 15.91 13.31 14.91%
EY 3.26 4.57 5.87 6.55 6.98 6.28 7.52 -12.99%
DY 0.63 0.94 1.07 1.33 0.00 0.00 1.26 -10.90%
P/NAPS 3.75 2.76 2.60 1.95 1.79 1.58 1.74 13.63%

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