[AHEALTH] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 35.76%
YoY- -16.38%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 489,599 467,679 437,123 392,611 375,932 312,241 302,611 8.34%
PBT 52,531 39,667 36,215 28,677 32,953 30,049 32,431 8.36%
Tax -10,667 -7,978 -7,993 -8,241 -8,521 -7,570 -11,263 -0.90%
NP 41,864 31,689 28,222 20,436 24,432 22,479 21,168 12.03%
-
NP to SH 41,777 31,658 28,198 20,430 24,432 22,405 21,122 12.03%
-
Tax Rate 20.31% 20.11% 22.07% 28.74% 25.86% 25.19% 34.73% -
Total Cost 447,735 435,990 408,901 372,175 351,500 289,762 281,443 8.04%
-
Net Worth 365,595 330,351 301,065 274,121 249,520 224,893 208,033 9.84%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,616 6,443 - - 4,100 3,748 5,622 5.18%
Div Payout % 18.23% 20.35% - - 16.78% 16.73% 26.62% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 365,595 330,351 301,065 274,121 249,520 224,893 208,033 9.84%
NOSH 117,431 117,146 117,146 117,146 117,146 93,705 93,708 3.83%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.55% 6.78% 6.46% 5.21% 6.50% 7.20% 7.00% -
ROE 11.43% 9.58% 9.37% 7.45% 9.79% 9.96% 10.15% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 417.83 399.23 373.14 335.15 320.91 333.22 322.93 4.38%
EPS 35.65 27.02 24.07 17.44 20.78 23.91 22.54 7.93%
DPS 6.50 5.50 0.00 0.00 3.50 4.00 6.00 1.34%
NAPS 3.12 2.82 2.57 2.34 2.13 2.40 2.22 5.83%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 68.03 64.99 60.74 54.56 52.24 43.39 42.05 8.34%
EPS 5.81 4.40 3.92 2.84 3.39 3.11 2.94 12.01%
DPS 1.06 0.90 0.00 0.00 0.57 0.52 0.78 5.24%
NAPS 0.508 0.459 0.4183 0.3809 0.3467 0.3125 0.2891 9.84%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.25 5.10 4.54 3.95 3.86 4.80 3.28 -
P/RPS 1.97 1.28 1.22 1.18 1.20 1.44 1.02 11.58%
P/EPS 23.14 18.87 18.86 22.65 18.51 20.08 14.55 8.03%
EY 4.32 5.30 5.30 4.42 5.40 4.98 6.87 -7.43%
DY 0.79 1.08 0.00 0.00 0.91 0.83 1.83 -13.05%
P/NAPS 2.64 1.81 1.77 1.69 1.81 2.00 1.48 10.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 14/11/17 15/11/16 26/11/15 18/11/14 20/11/13 21/11/12 -
Price 8.10 5.50 4.60 3.70 3.70 4.79 3.56 -
P/RPS 1.94 1.38 1.23 1.10 1.15 1.44 1.10 9.91%
P/EPS 22.72 20.35 19.11 21.22 17.74 20.03 15.79 6.24%
EY 4.40 4.91 5.23 4.71 5.64 4.99 6.33 -5.87%
DY 0.80 1.00 0.00 0.00 0.95 0.84 1.69 -11.71%
P/NAPS 2.60 1.95 1.79 1.58 1.74 2.00 1.60 8.42%

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