[AHEALTH] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.8%
YoY- 2.68%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 634,661 597,055 556,679 510,160 461,310 404,361 389,001 8.49%
PBT 63,576 47,980 49,565 43,908 41,817 40,163 39,099 8.43%
Tax -12,565 -12,067 -10,876 -11,905 -10,639 -9,837 -11,773 1.09%
NP 51,011 35,913 38,689 32,003 31,178 30,326 27,326 10.95%
-
NP to SH 50,951 35,880 38,649 31,953 31,118 30,259 27,289 10.96%
-
Tax Rate 19.76% 25.15% 21.94% 27.11% 25.44% 24.49% 30.11% -
Total Cost 583,650 561,142 517,990 478,157 430,132 374,035 361,675 8.29%
-
Net Worth 360,809 325,665 298,722 268,264 246,006 223,006 206,237 9.76%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 15,228 13,471 13,471 12,886 9,721 14,060 15,001 0.25%
Div Payout % 29.89% 37.55% 34.86% 40.33% 31.24% 46.47% 54.97% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 360,809 325,665 298,722 268,264 246,006 223,006 206,237 9.76%
NOSH 117,146 117,146 117,146 117,146 117,146 93,700 93,744 3.78%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.04% 6.02% 6.95% 6.27% 6.76% 7.50% 7.02% -
ROE 14.12% 11.02% 12.94% 11.91% 12.65% 13.57% 13.23% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 541.77 509.67 475.20 435.49 393.79 431.55 414.96 4.54%
EPS 43.49 30.63 32.99 27.28 26.56 32.29 29.11 6.91%
DPS 13.00 11.50 11.50 11.00 8.30 15.00 16.00 -3.39%
NAPS 3.08 2.78 2.55 2.29 2.10 2.38 2.20 5.76%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 88.19 82.96 77.35 70.89 64.10 56.19 54.05 8.49%
EPS 7.08 4.99 5.37 4.44 4.32 4.20 3.79 10.97%
DPS 2.12 1.87 1.87 1.79 1.35 1.95 2.08 0.31%
NAPS 0.5014 0.4525 0.4151 0.3728 0.3418 0.3099 0.2866 9.76%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 6.79 4.70 3.89 4.02 3.80 4.49 2.95 -
P/RPS 1.25 0.92 0.82 0.92 0.96 1.04 0.71 9.88%
P/EPS 15.61 15.35 11.79 14.74 14.31 13.90 10.13 7.46%
EY 6.41 6.52 8.48 6.79 6.99 7.19 9.87 -6.93%
DY 1.91 2.45 2.96 2.74 2.18 3.34 5.42 -15.94%
P/NAPS 2.20 1.69 1.53 1.76 1.81 1.89 1.34 8.61%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 16/08/17 17/08/16 19/08/15 20/08/14 21/08/13 15/08/12 -
Price 7.25 4.74 3.82 3.95 3.85 4.95 3.11 -
P/RPS 1.34 0.93 0.80 0.91 0.98 1.15 0.75 10.15%
P/EPS 16.67 15.48 11.58 14.48 14.49 15.33 10.68 7.69%
EY 6.00 6.46 8.64 6.91 6.90 6.52 9.36 -7.14%
DY 1.79 2.43 3.01 2.78 2.16 3.03 5.14 -16.11%
P/NAPS 2.35 1.71 1.50 1.72 1.83 2.08 1.41 8.88%

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