[AHEALTH] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.33%
YoY- 27.19%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 698,729 688,786 652,660 620,264 581,269 526,859 499,237 5.75%
PBT 70,174 66,334 69,270 56,047 46,294 45,842 45,624 7.43%
Tax -14,163 -13,562 -10,603 -11,559 -11,306 -11,579 -11,647 3.31%
NP 56,011 52,772 58,667 44,488 34,988 34,263 33,977 8.67%
-
NP to SH 56,021 52,750 58,581 44,459 34,954 34,236 33,977 8.68%
-
Tax Rate 20.18% 20.45% 15.31% 20.62% 24.42% 25.26% 25.53% -
Total Cost 642,718 636,014 593,993 575,776 546,281 492,596 465,260 5.52%
-
Net Worth 468,317 424,170 381,202 343,237 311,608 288,179 260,064 10.29%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 21,287 17,438 15,834 14,057 13,471 12,886 11,128 11.40%
Div Payout % 38.00% 33.06% 27.03% 31.62% 38.54% 37.64% 32.75% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 468,317 424,170 381,202 343,237 311,608 288,179 260,064 10.29%
NOSH 475,089 471,914 117,546 117,146 117,146 117,146 117,146 26.25%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.02% 7.66% 8.99% 7.17% 6.02% 6.50% 6.81% -
ROE 11.96% 12.44% 15.37% 12.95% 11.22% 11.88% 13.06% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 147.71 146.15 556.44 529.48 496.19 449.75 426.17 -16.17%
EPS 11.84 11.19 49.94 37.95 29.84 29.23 28.91 -13.81%
DPS 4.50 3.70 13.50 12.00 11.50 11.00 9.50 -11.69%
NAPS 0.99 0.90 3.25 2.93 2.66 2.46 2.22 -12.58%
Adjusted Per Share Value based on latest NOSH - 117,146
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 97.03 95.65 90.64 86.14 80.72 73.17 69.33 5.75%
EPS 7.78 7.33 8.14 6.17 4.85 4.75 4.72 8.67%
DPS 2.96 2.42 2.20 1.95 1.87 1.79 1.55 11.37%
NAPS 0.6504 0.5891 0.5294 0.4767 0.4327 0.4002 0.3612 10.28%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.54 2.24 7.80 5.60 4.30 3.60 3.58 -
P/RPS 2.40 1.53 1.40 1.06 0.87 0.80 0.84 19.10%
P/EPS 29.89 20.01 15.62 14.76 14.41 12.32 12.34 15.87%
EY 3.35 5.00 6.40 6.78 6.94 8.12 8.10 -13.67%
DY 1.27 1.65 1.73 2.14 2.67 3.06 2.65 -11.52%
P/NAPS 3.58 2.49 2.40 1.91 1.62 1.46 1.61 14.23%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 19/02/20 28/02/19 22/02/18 23/02/17 25/02/16 25/02/15 -
Price 3.30 2.41 8.95 4.90 4.65 3.41 3.64 -
P/RPS 2.23 1.65 1.61 0.93 0.94 0.76 0.85 17.42%
P/EPS 27.87 21.53 17.92 12.91 15.58 11.67 12.55 14.20%
EY 3.59 4.64 5.58 7.75 6.42 8.57 7.97 -12.43%
DY 1.36 1.54 1.51 2.45 2.47 3.23 2.61 -10.28%
P/NAPS 3.33 2.68 2.75 1.67 1.75 1.39 1.64 12.51%

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