[AHEALTH] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -6.26%
YoY- -6.54%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 642,184 611,825 571,371 515,916 482,142 408,234 394,941 8.43%
PBT 68,911 49,746 53,380 41,348 43,519 39,971 41,745 8.70%
Tax -14,248 -11,291 -11,331 -11,367 -11,443 -9,590 -12,585 2.08%
NP 54,663 38,455 42,049 29,981 32,076 30,381 29,160 11.03%
-
NP to SH 54,578 38,414 42,004 29,952 32,049 30,298 29,122 11.03%
-
Tax Rate 20.68% 22.70% 21.23% 27.49% 26.29% 23.99% 30.15% -
Total Cost 587,521 573,370 529,322 485,935 450,066 377,853 365,781 8.21%
-
Net Worth 365,595 330,351 301,065 274,121 249,520 225,030 208,104 9.84%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 15,228 13,471 13,471 12,886 9,721 14,060 15,001 0.25%
Div Payout % 27.90% 35.07% 32.07% 43.02% 30.33% 46.41% 51.51% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 365,595 330,351 301,065 274,121 249,520 225,030 208,104 9.84%
NOSH 117,431 117,146 117,146 117,146 117,146 93,762 93,740 3.82%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.51% 6.29% 7.36% 5.81% 6.65% 7.44% 7.38% -
ROE 14.93% 11.63% 13.95% 10.93% 12.84% 13.46% 13.99% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 548.04 522.28 487.74 440.40 411.57 435.39 421.31 4.47%
EPS 46.58 32.79 35.86 25.57 27.36 32.31 31.07 6.97%
DPS 13.00 11.50 11.50 11.00 8.30 15.00 16.00 -3.39%
NAPS 3.12 2.82 2.57 2.34 2.13 2.40 2.22 5.83%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 89.24 85.02 79.40 71.69 67.00 56.73 54.88 8.43%
EPS 7.58 5.34 5.84 4.16 4.45 4.21 4.05 11.00%
DPS 2.12 1.87 1.87 1.79 1.35 1.95 2.08 0.31%
NAPS 0.508 0.459 0.4183 0.3809 0.3467 0.3127 0.2892 9.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.25 5.10 4.54 3.95 3.86 4.80 3.28 -
P/RPS 1.51 0.98 0.93 0.90 0.94 1.10 0.78 11.63%
P/EPS 17.71 15.55 12.66 15.45 14.11 14.85 10.56 8.99%
EY 5.65 6.43 7.90 6.47 7.09 6.73 9.47 -8.24%
DY 1.58 2.25 2.53 2.78 2.15 3.13 4.88 -17.12%
P/NAPS 2.64 1.81 1.77 1.69 1.81 2.00 1.48 10.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 14/11/17 15/11/16 26/11/15 18/11/14 20/11/13 21/11/12 -
Price 8.10 5.50 4.60 3.70 3.70 4.79 3.56 -
P/RPS 1.48 1.05 0.94 0.84 0.90 1.10 0.84 9.89%
P/EPS 17.39 16.77 12.83 14.47 13.52 14.82 11.46 7.19%
EY 5.75 5.96 7.79 6.91 7.39 6.75 8.73 -6.71%
DY 1.60 2.09 2.50 2.97 2.24 3.13 4.49 -15.79%
P/NAPS 2.60 1.95 1.79 1.58 1.74 2.00 1.60 8.42%

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