[AHEALTH] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 78.18%
YoY- -11.59%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 324,346 309,949 294,163 264,343 253,420 210,561 204,804 7.96%
PBT 33,894 26,365 24,679 20,956 22,672 21,470 23,660 6.17%
Tax -6,972 -5,966 -5,205 -5,908 -5,650 -5,503 -8,949 -4.07%
NP 26,922 20,399 19,474 15,048 17,022 15,967 14,711 10.59%
-
NP to SH 26,880 20,388 19,462 15,049 17,022 15,925 14,682 10.59%
-
Tax Rate 20.57% 22.63% 21.09% 28.19% 24.92% 25.63% 37.82% -
Total Cost 297,424 289,550 274,689 249,295 236,398 194,594 190,093 7.74%
-
Net Worth 360,809 325,665 298,722 268,264 246,006 223,081 206,128 9.77%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 7,614 6,443 6,443 5,857 4,100 3,749 5,621 5.18%
Div Payout % 28.33% 31.60% 33.11% 38.92% 24.09% 23.54% 38.29% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 360,809 325,665 298,722 268,264 246,006 223,081 206,128 9.77%
NOSH 117,146 117,146 117,146 117,146 117,146 93,731 93,694 3.79%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.30% 6.58% 6.62% 5.69% 6.72% 7.58% 7.18% -
ROE 7.45% 6.26% 6.52% 5.61% 6.92% 7.14% 7.12% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 276.87 264.58 251.11 225.65 216.33 224.64 218.59 4.01%
EPS 22.95 17.40 16.61 12.85 14.48 16.99 15.67 6.56%
DPS 6.50 5.50 5.50 5.00 3.50 4.00 6.00 1.34%
NAPS 3.08 2.78 2.55 2.29 2.10 2.38 2.20 5.76%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 45.07 43.07 40.88 36.73 35.21 29.26 28.46 7.95%
EPS 3.74 2.83 2.70 2.09 2.37 2.21 2.04 10.62%
DPS 1.06 0.90 0.90 0.81 0.57 0.52 0.78 5.24%
NAPS 0.5014 0.4525 0.4151 0.3728 0.3418 0.31 0.2864 9.77%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 6.79 4.70 3.89 4.02 3.80 4.49 2.95 -
P/RPS 2.45 1.78 1.55 1.78 1.76 2.00 1.35 10.43%
P/EPS 29.59 27.01 23.41 31.29 26.15 26.43 18.83 7.82%
EY 3.38 3.70 4.27 3.20 3.82 3.78 5.31 -7.24%
DY 0.96 1.17 1.41 1.24 0.92 0.89 2.03 -11.72%
P/NAPS 2.20 1.69 1.53 1.76 1.81 1.89 1.34 8.61%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 16/08/17 17/08/16 19/08/15 20/08/14 21/08/13 15/08/12 -
Price 7.25 4.74 3.82 3.95 3.85 4.95 3.11 -
P/RPS 2.62 1.79 1.52 1.75 1.78 2.20 1.42 10.74%
P/EPS 31.60 27.24 22.99 30.75 26.50 29.13 19.85 8.05%
EY 3.16 3.67 4.35 3.25 3.77 3.43 5.04 -7.48%
DY 0.90 1.16 1.44 1.27 0.91 0.81 1.93 -11.93%
P/NAPS 2.35 1.71 1.50 1.72 1.83 2.08 1.41 8.88%

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