[AHEALTH] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 44.89%
YoY- 38.02%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 518,152 489,599 467,679 437,123 392,611 375,932 312,241 8.80%
PBT 47,850 52,531 39,667 36,215 28,677 32,953 30,049 8.05%
Tax -9,084 -10,667 -7,978 -7,993 -8,241 -8,521 -7,570 3.08%
NP 38,766 41,864 31,689 28,222 20,436 24,432 22,479 9.50%
-
NP to SH 38,746 41,777 31,658 28,198 20,430 24,432 22,405 9.55%
-
Tax Rate 18.98% 20.31% 20.11% 22.07% 28.74% 25.86% 25.19% -
Total Cost 479,386 447,735 435,990 408,901 372,175 351,500 289,762 8.74%
-
Net Worth 409,992 365,595 330,351 301,065 274,121 249,520 224,893 10.52%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 8,011 7,616 6,443 - - 4,100 3,748 13.48%
Div Payout % 20.68% 18.23% 20.35% - - 16.78% 16.73% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 409,992 365,595 330,351 301,065 274,121 249,520 224,893 10.52%
NOSH 471,654 117,431 117,146 117,146 117,146 117,146 93,705 30.89%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.48% 8.55% 6.78% 6.46% 5.21% 6.50% 7.20% -
ROE 9.45% 11.43% 9.58% 9.37% 7.45% 9.79% 9.96% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 109.95 417.83 399.23 373.14 335.15 320.91 333.22 -16.86%
EPS 8.22 35.65 27.02 24.07 17.44 20.78 23.91 -16.29%
DPS 1.70 6.50 5.50 0.00 0.00 3.50 4.00 -13.28%
NAPS 0.87 3.12 2.82 2.57 2.34 2.13 2.40 -15.55%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 71.94 67.98 64.93 60.69 54.51 52.20 43.35 8.80%
EPS 5.38 5.80 4.40 3.92 2.84 3.39 3.11 9.56%
DPS 1.11 1.06 0.89 0.00 0.00 0.57 0.52 13.46%
NAPS 0.5692 0.5076 0.4587 0.418 0.3806 0.3464 0.3123 10.51%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.18 8.25 5.10 4.54 3.95 3.86 4.80 -
P/RPS 1.98 1.97 1.28 1.22 1.18 1.20 1.44 5.44%
P/EPS 26.51 23.14 18.87 18.86 22.65 18.51 20.08 4.73%
EY 3.77 4.32 5.30 5.30 4.42 5.40 4.98 -4.53%
DY 0.78 0.79 1.08 0.00 0.00 0.91 0.83 -1.02%
P/NAPS 2.51 2.64 1.81 1.77 1.69 1.81 2.00 3.85%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 15/11/18 14/11/17 15/11/16 26/11/15 18/11/14 20/11/13 -
Price 2.40 8.10 5.50 4.60 3.70 3.70 4.79 -
P/RPS 2.18 1.94 1.38 1.23 1.10 1.15 1.44 7.15%
P/EPS 29.19 22.72 20.35 19.11 21.22 17.74 20.03 6.47%
EY 3.43 4.40 4.91 5.23 4.71 5.64 4.99 -6.05%
DY 0.71 0.80 1.00 0.00 0.00 0.95 0.84 -2.76%
P/NAPS 2.76 2.60 1.95 1.79 1.58 1.74 2.00 5.51%

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