[AHEALTH] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 53.48%
YoY- 6.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 936,170 877,742 770,756 698,729 688,786 652,660 620,264 7.09%
PBT 423,309 120,355 75,411 70,174 66,334 69,270 56,047 40.05%
Tax -25,320 -19,384 -15,975 -14,163 -13,562 -10,603 -11,559 13.95%
NP 397,989 100,971 59,436 56,011 52,772 58,667 44,488 44.05%
-
NP to SH 397,989 100,975 59,418 56,021 52,750 58,581 44,459 44.07%
-
Tax Rate 5.98% 16.11% 21.18% 20.18% 20.45% 15.31% 20.62% -
Total Cost 538,181 776,771 711,320 642,718 636,014 593,993 575,776 -1.11%
-
Net Worth 921,516 559,642 506,770 468,317 424,170 381,202 343,237 17.88%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 178,588 40,313 54,465 21,287 17,438 15,834 14,057 52.72%
Div Payout % 44.87% 39.92% 91.67% 38.00% 33.06% 27.03% 31.62% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 921,516 559,642 506,770 468,317 424,170 381,202 343,237 17.88%
NOSH 718,374 477,577 476,249 475,089 471,914 117,546 117,146 35.27%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 42.51% 11.50% 7.71% 8.02% 7.66% 8.99% 7.17% -
ROE 43.19% 18.04% 11.72% 11.96% 12.44% 15.37% 12.95% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 131.05 185.07 162.74 147.71 146.15 556.44 529.48 -20.75%
EPS 55.71 21.29 12.55 11.84 11.19 49.94 37.95 6.60%
DPS 25.00 8.50 11.50 4.50 3.70 13.50 12.00 13.00%
NAPS 1.29 1.18 1.07 0.99 0.90 3.25 2.93 -12.77%
Adjusted Per Share Value based on latest NOSH - 476,249
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 130.01 121.89 107.04 97.03 95.65 90.64 86.14 7.09%
EPS 55.27 14.02 8.25 7.78 7.33 8.14 6.17 44.08%
DPS 24.80 5.60 7.56 2.96 2.42 2.20 1.95 52.75%
NAPS 1.2797 0.7772 0.7038 0.6504 0.5891 0.5294 0.4767 17.88%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.49 3.52 2.69 3.54 2.24 7.80 5.60 -
P/RPS 1.90 1.90 1.65 2.40 1.53 1.40 1.06 10.21%
P/EPS 4.47 16.53 21.44 29.89 20.01 15.62 14.76 -18.04%
EY 22.37 6.05 4.66 3.35 5.00 6.40 6.78 22.00%
DY 10.04 2.41 4.28 1.27 1.65 1.73 2.14 29.37%
P/NAPS 1.93 2.98 2.51 3.58 2.49 2.40 1.91 0.17%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 22/02/23 23/02/22 25/02/21 19/02/20 28/02/19 22/02/18 -
Price 3.01 3.39 2.56 3.30 2.41 8.95 4.90 -
P/RPS 2.30 1.83 1.57 2.23 1.65 1.61 0.93 16.28%
P/EPS 5.40 15.92 20.41 27.87 21.53 17.92 12.91 -13.51%
EY 18.51 6.28 4.90 3.59 4.64 5.58 7.75 15.60%
DY 8.31 2.51 4.49 1.36 1.54 1.51 2.45 22.56%
P/NAPS 2.33 2.87 2.39 3.33 2.68 2.75 1.67 5.70%

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