[AHEALTH] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.17%
YoY- 31.76%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 770,756 698,729 688,786 652,660 620,264 581,269 526,859 6.53%
PBT 75,411 70,174 66,334 69,270 56,047 46,294 45,842 8.64%
Tax -15,975 -14,163 -13,562 -10,603 -11,559 -11,306 -11,579 5.50%
NP 59,436 56,011 52,772 58,667 44,488 34,988 34,263 9.60%
-
NP to SH 59,418 56,021 52,750 58,581 44,459 34,954 34,236 9.61%
-
Tax Rate 21.18% 20.18% 20.45% 15.31% 20.62% 24.42% 25.26% -
Total Cost 711,320 642,718 636,014 593,993 575,776 546,281 492,596 6.30%
-
Net Worth 506,770 468,317 424,170 381,202 343,237 311,608 288,179 9.85%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 54,465 21,287 17,438 15,834 14,057 13,471 12,886 27.12%
Div Payout % 91.67% 38.00% 33.06% 27.03% 31.62% 38.54% 37.64% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 506,770 468,317 424,170 381,202 343,237 311,608 288,179 9.85%
NOSH 476,249 475,089 471,914 117,546 117,146 117,146 117,146 26.30%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.71% 8.02% 7.66% 8.99% 7.17% 6.02% 6.50% -
ROE 11.72% 11.96% 12.44% 15.37% 12.95% 11.22% 11.88% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 162.74 147.71 146.15 556.44 529.48 496.19 449.75 -15.57%
EPS 12.55 11.84 11.19 49.94 37.95 29.84 29.23 -13.13%
DPS 11.50 4.50 3.70 13.50 12.00 11.50 11.00 0.74%
NAPS 1.07 0.99 0.90 3.25 2.93 2.66 2.46 -12.94%
Adjusted Per Share Value based on latest NOSH - 117,546
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 107.04 97.03 95.65 90.64 86.14 80.72 73.17 6.53%
EPS 8.25 7.78 7.33 8.14 6.17 4.85 4.75 9.62%
DPS 7.56 2.96 2.42 2.20 1.95 1.87 1.79 27.11%
NAPS 0.7038 0.6504 0.5891 0.5294 0.4767 0.4327 0.4002 9.85%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.69 3.54 2.24 7.80 5.60 4.30 3.60 -
P/RPS 1.65 2.40 1.53 1.40 1.06 0.87 0.80 12.81%
P/EPS 21.44 29.89 20.01 15.62 14.76 14.41 12.32 9.66%
EY 4.66 3.35 5.00 6.40 6.78 6.94 8.12 -8.83%
DY 4.28 1.27 1.65 1.73 2.14 2.67 3.06 5.74%
P/NAPS 2.51 3.58 2.49 2.40 1.91 1.62 1.46 9.44%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 25/02/21 19/02/20 28/02/19 22/02/18 23/02/17 25/02/16 -
Price 2.56 3.30 2.41 8.95 4.90 4.65 3.41 -
P/RPS 1.57 2.23 1.65 1.61 0.93 0.94 0.76 12.84%
P/EPS 20.41 27.87 21.53 17.92 12.91 15.58 11.67 9.75%
EY 4.90 3.59 4.64 5.58 7.75 6.42 8.57 -8.88%
DY 4.49 1.36 1.54 1.51 2.45 2.47 3.23 5.63%
P/NAPS 2.39 3.33 2.68 2.75 1.67 1.75 1.39 9.44%

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