[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 4.9%
YoY- -7.26%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 876,332 764,134 716,202 690,869 652,798 623,572 582,830 7.03%
PBT 106,752 66,809 69,030 63,800 70,041 52,889 48,286 14.12%
Tax -18,570 -15,205 -13,513 -12,112 -14,222 -10,637 -10,657 9.69%
NP 88,181 51,604 55,517 51,688 55,818 42,252 37,629 15.24%
-
NP to SH 88,186 51,618 55,502 51,661 55,702 42,210 37,597 15.26%
-
Tax Rate 17.40% 22.76% 19.58% 18.98% 20.31% 20.11% 22.07% -
Total Cost 788,150 712,530 660,685 639,181 596,980 581,320 545,201 6.33%
-
Net Worth 516,949 487,811 454,102 409,992 365,595 330,351 301,065 9.42%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 18,970 15,786 10,721 10,681 10,155 8,590 - -
Div Payout % 21.51% 30.58% 19.32% 20.68% 18.23% 20.35% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 516,949 487,811 454,102 409,992 365,595 330,351 301,065 9.42%
NOSH 477,451 476,179 474,939 471,654 117,431 117,146 117,146 26.37%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 10.06% 6.75% 7.75% 7.48% 8.55% 6.78% 6.46% -
ROE 17.06% 10.58% 12.22% 12.60% 15.24% 12.78% 12.49% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 184.78 161.34 151.41 146.60 557.10 532.30 497.53 -15.21%
EPS 18.60 10.89 11.73 10.96 47.53 36.03 32.09 -8.68%
DPS 4.00 3.33 2.27 2.27 8.67 7.33 0.00 -
NAPS 1.09 1.03 0.96 0.87 3.12 2.82 2.57 -13.31%
Adjusted Per Share Value based on latest NOSH - 471,654
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 121.67 106.10 99.44 95.92 90.64 86.58 80.92 7.03%
EPS 12.24 7.17 7.71 7.17 7.73 5.86 5.22 15.25%
DPS 2.63 2.19 1.49 1.48 1.41 1.19 0.00 -
NAPS 0.7178 0.6773 0.6305 0.5692 0.5076 0.4587 0.418 9.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.16 2.81 3.24 2.18 8.25 5.10 4.54 -
P/RPS 1.71 1.74 2.14 1.49 1.48 0.96 0.91 11.08%
P/EPS 16.99 25.78 27.61 19.89 17.35 14.15 14.15 3.09%
EY 5.88 3.88 3.62 5.03 5.76 7.07 7.07 -3.02%
DY 1.27 1.19 0.70 1.04 1.05 1.44 0.00 -
P/NAPS 2.90 2.73 3.38 2.51 2.64 1.81 1.77 8.57%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 16/11/22 17/11/21 19/11/20 21/11/19 15/11/18 14/11/17 15/11/16 -
Price 3.39 2.67 3.60 2.40 8.10 5.50 4.60 -
P/RPS 1.83 1.65 2.38 1.64 1.45 1.03 0.92 12.13%
P/EPS 18.23 24.50 30.68 21.89 17.04 15.26 14.33 4.09%
EY 5.49 4.08 3.26 4.57 5.87 6.55 6.98 -3.92%
DY 1.18 1.25 0.63 0.94 1.07 1.33 0.00 -
P/NAPS 3.11 2.59 3.75 2.76 2.60 1.95 1.79 9.63%

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