[AHEALTH] YoY Quarter Result on 30-Jun-2021 [#2]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

19-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 7.96%

YoY- -1.6%

Quarter Report

AHEALTH - Q2Y2021.pdf

Latest QR

Upcoming QR

AHEALTH's Result

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Quarter Result
Revenue	238,735	215,031	209,248	182,557	174,728	159,270	155,946	7.34%
YoY %	11.02%	2.76%	14.62%	4.48%	9.71%	2.13%	-	-
Horiz. %	153.09%	137.89%	134.18%	117.06%	112.04%	102.13%	100.00%	-
PBT	29,081	334,524	27,851	16,120	16,341	16,183	17,368	8.96%
YoY %	-91.31%	1,101.12%	72.77%	-1.35%	0.98%	-6.82%	-	-
Horiz. %	167.44%	1,926.09%	160.36%	92.81%	94.09%	93.18%	100.00%	-
Tax	-5,438	-5,041	-4,365	-3,297	-3,411	-2,953	-3,667	6.78%
YoY %	-7.88%	-15.49%	-32.39%	3.34%	-15.51%	19.47%	-	-
Horiz. %	148.30%	137.47%	119.03%	89.91%	93.02%	80.53%	100.00%	-
NP	23,643	329,483	23,486	12,823	12,930	13,230	13,701	9.51%
YoY %	-92.82%	1,302.89%	83.16%	-0.83%	-2.27%	-3.44%	-	-
Horiz. %	172.56%	2,404.81%	171.42%	93.59%	94.37%	96.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,643	329,483	23,489	12,825	13,034	13,224	13,699	9.51%
YoY %	-92.82%	1,302.71%	83.15%	-1.60%	-1.44%	-3.47%	-	-
Horiz. %	172.59%	2,405.16%	171.47%	93.62%	95.15%	96.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.70%	1.51%	15.67%	20.45%	20.87%	18.25%	21.11%	-
YoY %	1,138.41%	-90.36%	-23.37%	-2.01%	14.36%	-13.55%	-	-
Horiz. %	88.58%	7.15%	74.23%	96.87%	98.86%	86.45%	100.00%	-
Total Cost	215,092	-114,452	185,762	169,734	161,798	146,040	142,245	7.12%
YoY %	287.93%	-161.61%	9.44%	4.90%	10.79%	2.67%	-	-
Horiz. %	151.21%	-80.46%	130.59%	119.33%	113.75%	102.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	808,150	885,728	502,607	478,178	444,145	405,125	360,809	14.37%
YoY %	-8.76%	76.23%	5.11%	7.66%	9.63%	12.28%	-	-
Horiz. %	223.98%	245.48%	139.30%	132.53%	123.10%	112.28%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	21,455	17,857	14,224	11,836	8,032	8,008	7,614	18.82%
YoY %	20.15%	25.54%	20.18%	47.36%	0.30%	5.17%	-	-
Horiz. %	281.78%	234.53%	186.81%	155.45%	105.49%	105.17%	100.00%	-
Div Payout %	90.75%	5.42%	60.56%	92.29%	61.63%	60.56%	55.58%	-
YoY %	1,574.35%	-91.05%	-34.38%	49.75%	1.77%	8.96%	-	-
Horiz. %	163.28%	9.75%	108.96%	166.05%	110.89%	108.96%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	808,150	885,728	502,607	478,178	444,145	405,125	360,809	14.37%
YoY %	-8.76%	76.23%	5.11%	7.66%	9.63%	12.28%	-	-
Horiz. %	223.98%	245.48%	139.30%	132.53%	123.10%	112.28%	100.00%	-
NOSH	719,651	718,028	477,118	475,679	473,649	471,124	117,146	35.29%
YoY %	0.23%	50.49%	0.30%	0.43%	0.54%	302.17%	-	-
Horiz. %	614.32%	612.93%	407.28%	406.06%	404.32%	402.17%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	9.90%	153.23%	11.22%	7.02%	7.40%	8.31%	8.79%	-
YoY %	-93.54%	1,265.69%	59.83%	-5.14%	-10.95%	-5.46%	-	-
Horiz. %	112.63%	1,743.23%	127.65%	79.86%	84.19%	94.54%	100.00%	-
ROE	2.93%	37.20%	4.67%	2.68%	2.93%	3.26%	3.80%	-
YoY %	-92.12%	696.57%	74.25%	-8.53%	-10.12%	-14.21%	-	-
Horiz. %	77.11%	978.95%	122.89%	70.53%	77.11%	85.79%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	33.38	30.10	44.13	38.56	36.98	33.81	133.12	-20.57%
YoY %	10.90%	-31.79%	14.45%	4.27%	9.38%	-74.60%	-	-
Horiz. %	25.08%	22.61%	33.15%	28.97%	27.78%	25.40%	100.00%	-
EPS	3.31	46.13	4.95	2.71	2.76	2.81	11.69	-18.95%
YoY %	-92.82%	831.92%	82.66%	-1.81%	-1.78%	-75.96%	-	-
Horiz. %	28.31%	394.61%	42.34%	23.18%	23.61%	24.04%	100.00%	-
DPS	3.00	2.50	3.00	2.50	1.70	1.70	6.50	-12.08%
YoY %	20.00%	-16.67%	20.00%	47.06%	0.00%	-73.85%	-	-
Horiz. %	46.15%	38.46%	46.15%	38.46%	26.15%	26.15%	100.00%	-
NAPS	1.13	1.24	1.06	1.01	0.94	0.86	3.08	-15.37%
YoY %	-8.87%	16.98%	4.95%	7.45%	9.30%	-72.08%	-	-
Horiz. %	36.69%	40.26%	34.42%	32.79%	30.52%	27.92%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 475,679
RPS	33.15	29.86	29.06	25.35	24.27	22.12	21.66	7.34%
YoY %	11.02%	2.75%	14.64%	4.45%	9.72%	2.12%	-	-
Horiz. %	153.05%	137.86%	134.16%	117.04%	112.05%	102.12%	100.00%	-
EPS	3.28	45.76	3.26	1.78	1.81	1.84	1.90	9.51%
YoY %	-92.83%	1,303.68%	83.15%	-1.66%	-1.63%	-3.16%	-	-
Horiz. %	172.63%	2,408.42%	171.58%	93.68%	95.26%	96.84%	100.00%	-
DPS	2.98	2.48	1.98	1.64	1.12	1.11	1.06	18.78%
YoY %	20.16%	25.25%	20.73%	46.43%	0.90%	4.72%	-	-
Horiz. %	281.13%	233.96%	186.79%	154.72%	105.66%	104.72%	100.00%	-
NAPS	1.1223	1.23	0.698	0.6641	0.6168	0.5626	0.5011	14.36%
YoY %	-8.76%	76.22%	5.10%	7.67%	9.63%	12.27%	-	-
Horiz. %	223.97%	245.46%	139.29%	132.53%	123.09%	112.27%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	2.85	2.37	2.70	3.13	2.80	2.17	6.79	-
P/RPS	8.54	7.87	6.12	8.12	7.57	6.42	5.10	8.96%
YoY %	8.51%	28.59%	-24.63%	7.27%	17.91%	25.88%	-	-
Horiz. %	167.45%	154.31%	120.00%	159.22%	148.43%	125.88%	100.00%	-
P/EPS	86.21	5.14	54.50	115.55	101.50	77.30	58.06	6.80%
YoY %	1,577.24%	-90.57%	-52.83%	13.84%	31.31%	33.14%	-	-
Horiz. %	148.48%	8.85%	93.87%	199.02%	174.82%	133.14%	100.00%	-
EY	1.16	19.46	1.83	0.87	0.99	1.29	1.72	-6.34%
YoY %	-94.04%	963.39%	110.34%	-12.12%	-23.26%	-25.00%	-	-
Horiz. %	67.44%	1,131.40%	106.40%	50.58%	57.56%	75.00%	100.00%	-
DY	1.05	1.05	1.11	0.80	0.61	0.78	0.96	1.50%
YoY %	0.00%	-5.41%	38.75%	31.15%	-21.79%	-18.75%	-	-
Horiz. %	109.38%	109.38%	115.63%	83.33%	63.54%	81.25%	100.00%	-
P/NAPS	2.52	1.91	2.55	3.10	2.98	2.52	2.20	2.28%
YoY %	31.94%	-25.10%	-17.74%	4.03%	18.25%	14.55%	-	-
Horiz. %	114.55%	86.82%	115.91%	140.91%	135.45%	114.55%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	21/08/24	23/08/23	16/08/22	19/08/21	26/08/20	21/08/19	16/08/18	-
Price	2.72	2.53	3.10	2.90	3.72	2.03	7.25	-
P/RPS	8.15	8.40	7.02	7.52	10.06	6.00	5.45	6.93%
YoY %	-2.98%	19.66%	-6.65%	-25.25%	67.67%	10.09%	-	-
Horiz. %	149.54%	154.13%	128.81%	137.98%	184.59%	110.09%	100.00%	-
P/EPS	82.28	5.48	62.58	107.06	134.85	72.31	62.00	4.82%
YoY %	1,401.46%	-91.24%	-41.55%	-20.61%	86.49%	16.63%	-	-
Horiz. %	132.71%	8.84%	100.94%	172.68%	217.50%	116.63%	100.00%	-
EY	1.22	18.23	1.60	0.93	0.74	1.38	1.61	-4.51%
YoY %	-93.31%	1,039.38%	72.04%	25.68%	-46.38%	-14.29%	-	-
Horiz. %	75.78%	1,132.30%	99.38%	57.76%	45.96%	85.71%	100.00%	-
DY	1.10	0.99	0.97	0.86	0.46	0.84	0.90	3.39%
YoY %	11.11%	2.06%	12.79%	86.96%	-45.24%	-6.67%	-	-
Horiz. %	122.22%	110.00%	107.78%	95.56%	51.11%	93.33%	100.00%	-
P/NAPS	2.41	2.04	2.92	2.87	3.96	2.36	2.35	0.42%
YoY %	18.14%	-30.14%	1.74%	-27.53%	67.80%	0.43%	-	-
Horiz. %	102.55%	86.81%	124.26%	122.13%	168.51%	100.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos