[AHEALTH] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 8.68%
YoY- 40.24%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 681,213 642,184 611,825 571,371 515,916 482,142 408,234 8.90%
PBT 64,589 68,911 49,746 53,380 41,348 43,519 39,971 8.32%
Tax -9,020 -14,248 -11,291 -11,331 -11,367 -11,443 -9,590 -1.01%
NP 55,569 54,663 38,455 42,049 29,981 32,076 30,381 10.58%
-
NP to SH 55,550 54,578 38,414 42,004 29,952 32,049 30,298 10.62%
-
Tax Rate 13.97% 20.68% 22.70% 21.23% 27.49% 26.29% 23.99% -
Total Cost 625,644 587,521 573,370 529,322 485,935 450,066 377,853 8.76%
-
Net Worth 409,992 365,595 330,351 301,065 274,121 249,520 225,030 10.51%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 16,218 15,228 13,471 13,471 12,886 9,721 14,060 2.40%
Div Payout % 29.20% 27.90% 35.07% 32.07% 43.02% 30.33% 46.41% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 409,992 365,595 330,351 301,065 274,121 249,520 225,030 10.51%
NOSH 471,654 117,431 117,146 117,146 117,146 117,146 93,762 30.88%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.16% 8.51% 6.29% 7.36% 5.81% 6.65% 7.44% -
ROE 13.55% 14.93% 11.63% 13.95% 10.93% 12.84% 13.46% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 144.55 548.04 522.28 487.74 440.40 411.57 435.39 -16.78%
EPS 11.79 46.58 32.79 35.86 25.57 27.36 32.31 -15.45%
DPS 3.44 13.00 11.50 11.50 11.00 8.30 15.00 -21.75%
NAPS 0.87 3.12 2.82 2.57 2.34 2.13 2.40 -15.55%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 94.58 89.16 84.95 79.33 71.63 66.94 56.68 8.90%
EPS 7.71 7.58 5.33 5.83 4.16 4.45 4.21 10.60%
DPS 2.25 2.11 1.87 1.87 1.79 1.35 1.95 2.41%
NAPS 0.5692 0.5076 0.4587 0.418 0.3806 0.3464 0.3124 10.51%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.18 8.25 5.10 4.54 3.95 3.86 4.80 -
P/RPS 1.51 1.51 0.98 0.93 0.90 0.94 1.10 5.41%
P/EPS 18.49 17.71 15.55 12.66 15.45 14.11 14.85 3.71%
EY 5.41 5.65 6.43 7.90 6.47 7.09 6.73 -3.57%
DY 1.58 1.58 2.25 2.53 2.78 2.15 3.13 -10.76%
P/NAPS 2.51 2.64 1.81 1.77 1.69 1.81 2.00 3.85%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 15/11/18 14/11/17 15/11/16 26/11/15 18/11/14 20/11/13 -
Price 2.40 8.10 5.50 4.60 3.70 3.70 4.79 -
P/RPS 1.66 1.48 1.05 0.94 0.84 0.90 1.10 7.09%
P/EPS 20.36 17.39 16.77 12.83 14.47 13.52 14.82 5.43%
EY 4.91 5.75 5.96 7.79 6.91 7.39 6.75 -5.16%
DY 1.43 1.60 2.09 2.50 2.97 2.24 3.13 -12.23%
P/NAPS 2.76 2.60 1.95 1.79 1.58 1.74 2.00 5.51%

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