[AHEALTH] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 13.58%
YoY- 89.48%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 161,577 170,634 163,061 152,585 144,146 134,248 123,305 4.60%
PBT 18,401 18,484 16,739 16,380 10,079 17,165 12,671 6.40%
Tax -4,028 -4,478 64 -3,581 -3,313 -3,338 -3,126 4.31%
NP 14,373 14,006 16,803 12,799 6,766 13,827 9,545 7.05%
-
NP to SH 14,394 14,004 16,804 12,801 6,756 13,806 9,545 7.07%
-
Tax Rate 21.89% 24.23% -0.38% 21.86% 32.87% 19.45% 24.67% -
Total Cost 147,204 156,628 146,258 139,786 137,380 120,421 113,760 4.38%
-
Net Worth 468,317 424,170 381,202 343,237 311,608 288,179 260,064 10.29%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 13,245 9,426 8,210 7,614 7,028 7,028 7,028 11.12%
Div Payout % 92.02% 67.31% 48.86% 59.48% 104.04% 50.91% 73.64% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 468,317 424,170 381,202 343,237 311,608 288,179 260,064 10.29%
NOSH 475,089 471,914 117,546 117,146 117,146 117,146 117,146 26.25%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.90% 8.21% 10.30% 8.39% 4.69% 10.30% 7.74% -
ROE 3.07% 3.30% 4.41% 3.73% 2.17% 4.79% 3.67% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 34.16 36.20 139.02 130.25 123.05 114.60 105.26 -17.08%
EPS 3.04 2.97 14.33 10.93 5.77 11.79 8.13 -15.10%
DPS 2.80 2.00 7.00 6.50 6.00 6.00 6.00 -11.91%
NAPS 0.99 0.90 3.25 2.93 2.66 2.46 2.22 -12.58%
Adjusted Per Share Value based on latest NOSH - 117,146
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 22.45 23.71 22.66 21.20 20.03 18.65 17.13 4.60%
EPS 2.00 1.95 2.34 1.78 0.94 1.92 1.33 7.02%
DPS 1.84 1.31 1.14 1.06 0.98 0.98 0.98 11.05%
NAPS 0.6508 0.5894 0.5297 0.477 0.433 0.4004 0.3614 10.29%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.54 2.24 7.80 5.60 4.30 3.60 3.58 -
P/RPS 10.36 6.19 5.61 4.30 3.49 3.14 3.40 20.38%
P/EPS 116.34 75.39 54.44 51.25 74.56 30.55 43.94 17.60%
EY 0.86 1.33 1.84 1.95 1.34 3.27 2.28 -14.98%
DY 0.79 0.89 0.90 1.16 1.40 1.67 1.68 -11.80%
P/NAPS 3.58 2.49 2.40 1.91 1.62 1.46 1.61 14.23%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 19/02/20 28/02/19 22/02/18 23/02/17 25/02/16 25/02/15 -
Price 3.30 2.41 8.95 4.90 4.65 3.41 3.64 -
P/RPS 9.66 6.66 6.44 3.76 3.78 2.98 3.46 18.64%
P/EPS 108.45 81.11 62.47 44.84 80.63 28.93 44.67 15.91%
EY 0.92 1.23 1.60 2.23 1.24 3.46 2.24 -13.77%
DY 0.85 0.83 0.78 1.33 1.29 1.76 1.65 -10.45%
P/NAPS 3.33 2.68 2.75 1.67 1.75 1.39 1.64 12.51%

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