[AHEALTH] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.57%
YoY- -10.79%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 673,600 618,608 589,912 560,256 523,708 425,436 416,504 8.33%
PBT 66,104 51,648 49,464 47,520 50,488 48,788 49,308 5.00%
Tax -13,220 -11,252 -10,188 -13,736 -12,616 -12,252 -23,960 -9.43%
NP 52,884 40,396 39,276 33,784 37,872 36,536 25,348 13.03%
-
NP to SH 52,724 40,364 39,252 33,784 37,872 36,452 25,280 13.02%
-
Tax Rate 20.00% 21.79% 20.60% 28.91% 24.99% 25.11% 48.59% -
Total Cost 620,716 578,212 550,636 526,472 485,836 388,900 391,156 7.99%
-
Net Worth 356,123 322,151 296,379 268,264 244,601 225,949 205,353 9.60%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 356,123 322,151 296,379 268,264 244,601 225,949 205,353 9.60%
NOSH 117,146 117,146 117,146 117,146 93,717 93,755 93,768 3.77%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.85% 6.53% 6.66% 6.03% 7.23% 8.59% 6.09% -
ROE 14.80% 12.53% 13.24% 12.59% 15.48% 16.13% 12.31% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 575.01 528.07 503.57 478.25 558.82 453.77 444.18 4.39%
EPS 45.00 34.44 33.52 28.84 40.28 38.88 26.96 8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.75 2.53 2.29 2.61 2.41 2.19 5.61%
Adjusted Per Share Value based on latest NOSH - 117,146
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 93.55 85.91 81.92 77.80 72.73 59.08 57.84 8.33%
EPS 7.32 5.61 5.45 4.69 5.26 5.06 3.51 13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4946 0.4474 0.4116 0.3725 0.3397 0.3138 0.2852 9.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.48 4.90 3.73 3.90 4.60 4.27 2.94 -
P/RPS 0.95 0.93 0.74 0.82 0.82 0.94 0.66 6.25%
P/EPS 12.18 14.22 11.13 13.52 11.38 10.98 10.91 1.85%
EY 8.21 7.03 8.98 7.39 8.79 9.11 9.17 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.78 1.47 1.70 1.76 1.77 1.34 5.03%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 17/05/17 18/05/16 20/05/15 21/05/14 22/05/13 23/05/12 -
Price 5.76 4.70 3.94 3.95 4.80 4.37 2.78 -
P/RPS 1.00 0.89 0.78 0.83 0.86 0.96 0.63 8.00%
P/EPS 12.80 13.64 11.76 13.70 11.88 11.24 10.31 3.66%
EY 7.81 7.33 8.50 7.30 8.42 8.90 9.70 -3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.71 1.56 1.72 1.84 1.81 1.27 6.84%

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