[AHEALTH] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 25.68%
YoY- 0.76%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 652,660 620,264 581,269 526,859 499,237 418,451 398,604 8.56%
PBT 69,270 56,047 46,294 45,842 45,624 40,615 42,349 8.54%
Tax -10,603 -11,559 -11,306 -11,579 -11,647 -10,493 -13,283 -3.68%
NP 58,667 44,488 34,988 34,263 33,977 30,122 29,066 12.41%
-
NP to SH 58,581 44,459 34,954 34,236 33,977 30,123 29,012 12.41%
-
Tax Rate 15.31% 20.62% 24.42% 25.26% 25.53% 25.84% 31.37% -
Total Cost 593,993 575,776 546,281 492,596 465,260 388,329 369,538 8.22%
-
Net Worth 381,202 343,237 311,608 288,179 260,064 235,264 216,495 9.88%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 15,834 14,057 13,471 12,886 11,128 9,373 15,932 -0.10%
Div Payout % 27.03% 31.62% 38.54% 37.64% 32.75% 31.12% 54.92% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 381,202 343,237 311,608 288,179 260,064 235,264 216,495 9.88%
NOSH 117,546 117,146 117,146 117,146 117,146 93,730 93,720 3.84%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.99% 7.17% 6.02% 6.50% 6.81% 7.20% 7.29% -
ROE 15.37% 12.95% 11.22% 11.88% 13.06% 12.80% 13.40% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 556.44 529.48 496.19 449.75 426.17 446.44 425.31 4.57%
EPS 49.94 37.95 29.84 29.23 28.91 25.63 30.96 8.29%
DPS 13.50 12.00 11.50 11.00 9.50 10.00 17.00 -3.76%
NAPS 3.25 2.93 2.66 2.46 2.22 2.51 2.31 5.85%
Adjusted Per Share Value based on latest NOSH - 117,146
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 90.62 86.12 80.71 73.15 69.32 58.10 55.34 8.56%
EPS 8.13 6.17 4.85 4.75 4.72 4.18 4.03 12.40%
DPS 2.20 1.95 1.87 1.79 1.55 1.30 2.21 -0.07%
NAPS 0.5293 0.4766 0.4326 0.4001 0.3611 0.3266 0.3006 9.88%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 7.80 5.60 4.30 3.60 3.58 4.50 3.68 -
P/RPS 1.40 1.06 0.87 0.80 0.84 1.01 0.87 8.24%
P/EPS 15.62 14.76 14.41 12.32 12.34 14.00 11.89 4.65%
EY 6.40 6.78 6.94 8.12 8.10 7.14 8.41 -4.44%
DY 1.73 2.14 2.67 3.06 2.65 2.22 4.62 -15.09%
P/NAPS 2.40 1.91 1.62 1.46 1.61 1.79 1.59 7.09%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 22/02/18 23/02/17 25/02/16 25/02/15 26/02/14 27/02/13 -
Price 8.95 4.90 4.65 3.41 3.64 4.40 4.14 -
P/RPS 1.61 0.93 0.94 0.76 0.85 0.99 0.97 8.80%
P/EPS 17.92 12.91 15.58 11.67 12.55 13.69 13.37 5.00%
EY 5.58 7.75 6.42 8.57 7.97 7.30 7.48 -4.76%
DY 1.51 2.45 2.47 3.23 2.61 2.27 4.11 -15.36%
P/NAPS 2.75 1.67 1.75 1.39 1.64 1.75 1.79 7.41%

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