[AHEALTH] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 55.28%
YoY- 12.27%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 537,152 518,152 489,599 467,679 437,123 392,611 375,932 6.12%
PBT 51,773 47,850 52,531 39,667 36,215 28,677 32,953 7.81%
Tax -10,135 -9,084 -10,667 -7,978 -7,993 -8,241 -8,521 2.93%
NP 41,638 38,766 41,864 31,689 28,222 20,436 24,432 9.28%
-
NP to SH 41,627 38,746 41,777 31,658 28,198 20,430 24,432 9.27%
-
Tax Rate 19.58% 18.98% 20.31% 20.11% 22.07% 28.74% 25.86% -
Total Cost 495,514 479,386 447,735 435,990 408,901 372,175 351,500 5.88%
-
Net Worth 454,102 409,992 365,595 330,351 301,065 274,121 249,520 10.48%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 8,041 8,011 7,616 6,443 - - 4,100 11.86%
Div Payout % 19.32% 20.68% 18.23% 20.35% - - 16.78% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 454,102 409,992 365,595 330,351 301,065 274,121 249,520 10.48%
NOSH 474,939 471,654 117,431 117,146 117,146 117,146 117,146 26.24%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.75% 7.48% 8.55% 6.78% 6.46% 5.21% 6.50% -
ROE 9.17% 9.45% 11.43% 9.58% 9.37% 7.45% 9.79% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 113.56 109.95 417.83 399.23 373.14 335.15 320.91 -15.88%
EPS 8.80 8.22 35.65 27.02 24.07 17.44 20.78 -13.33%
DPS 1.70 1.70 6.50 5.50 0.00 0.00 3.50 -11.32%
NAPS 0.96 0.87 3.12 2.82 2.57 2.34 2.13 -12.42%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 74.64 72.00 68.03 64.99 60.74 54.56 52.24 6.12%
EPS 5.78 5.38 5.81 4.40 3.92 2.84 3.39 9.29%
DPS 1.12 1.11 1.06 0.90 0.00 0.00 0.57 11.90%
NAPS 0.631 0.5697 0.508 0.459 0.4183 0.3809 0.3467 10.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.24 2.18 8.25 5.10 4.54 3.95 3.86 -
P/RPS 2.85 1.98 1.97 1.28 1.22 1.18 1.20 15.49%
P/EPS 36.82 26.51 23.14 18.87 18.86 22.65 18.51 12.13%
EY 2.72 3.77 4.32 5.30 5.30 4.42 5.40 -10.79%
DY 0.52 0.78 0.79 1.08 0.00 0.00 0.91 -8.89%
P/NAPS 3.38 2.51 2.64 1.81 1.77 1.69 1.81 10.95%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 21/11/19 15/11/18 14/11/17 15/11/16 26/11/15 18/11/14 -
Price 3.60 2.40 8.10 5.50 4.60 3.70 3.70 -
P/RPS 3.17 2.18 1.94 1.38 1.23 1.10 1.15 18.39%
P/EPS 40.91 29.19 22.72 20.35 19.11 21.22 17.74 14.92%
EY 2.44 3.43 4.40 4.91 5.23 4.71 5.64 -13.02%
DY 0.47 0.71 0.80 1.00 0.00 0.00 0.95 -11.05%
P/NAPS 3.75 2.76 2.60 1.95 1.79 1.58 1.74 13.63%

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