[AHEALTH] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.06%
YoY- -8.55%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 707,786 681,213 642,184 611,825 571,371 515,916 482,142 6.60%
PBT 70,257 64,589 68,911 49,746 53,380 41,348 43,519 8.30%
Tax -14,613 -9,020 -14,248 -11,291 -11,331 -11,367 -11,443 4.15%
NP 55,644 55,569 54,663 38,455 42,049 29,981 32,076 9.60%
-
NP to SH 55,631 55,550 54,578 38,414 42,004 29,952 32,049 9.61%
-
Tax Rate 20.80% 13.97% 20.68% 22.70% 21.23% 27.49% 26.29% -
Total Cost 652,142 625,644 587,521 573,370 529,322 485,935 450,066 6.37%
-
Net Worth 454,102 409,992 365,595 330,351 301,065 274,121 249,520 10.48%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 17,458 16,218 15,228 13,471 13,471 12,886 9,721 10.24%
Div Payout % 31.38% 29.20% 27.90% 35.07% 32.07% 43.02% 30.33% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 454,102 409,992 365,595 330,351 301,065 274,121 249,520 10.48%
NOSH 474,939 471,654 117,431 117,146 117,146 117,146 117,146 26.24%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.86% 8.16% 8.51% 6.29% 7.36% 5.81% 6.65% -
ROE 12.25% 13.55% 14.93% 11.63% 13.95% 10.93% 12.84% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 149.63 144.55 548.04 522.28 487.74 440.40 411.57 -15.50%
EPS 11.76 11.79 46.58 32.79 35.86 25.57 27.36 -13.11%
DPS 3.70 3.44 13.00 11.50 11.50 11.00 8.30 -12.58%
NAPS 0.96 0.87 3.12 2.82 2.57 2.34 2.13 -12.42%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 98.27 94.58 89.16 84.95 79.33 71.63 66.94 6.60%
EPS 7.72 7.71 7.58 5.33 5.83 4.16 4.45 9.60%
DPS 2.42 2.25 2.11 1.87 1.87 1.79 1.35 10.20%
NAPS 0.6305 0.5692 0.5076 0.4587 0.418 0.3806 0.3464 10.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.24 2.18 8.25 5.10 4.54 3.95 3.86 -
P/RPS 2.17 1.51 1.51 0.98 0.93 0.90 0.94 14.94%
P/EPS 27.55 18.49 17.71 15.55 12.66 15.45 14.11 11.78%
EY 3.63 5.41 5.65 6.43 7.90 6.47 7.09 -10.54%
DY 1.14 1.58 1.58 2.25 2.53 2.78 2.15 -10.02%
P/NAPS 3.38 2.51 2.64 1.81 1.77 1.69 1.81 10.95%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 21/11/19 15/11/18 14/11/17 15/11/16 26/11/15 18/11/14 -
Price 3.60 2.40 8.10 5.50 4.60 3.70 3.70 -
P/RPS 2.41 1.66 1.48 1.05 0.94 0.84 0.90 17.82%
P/EPS 30.61 20.36 17.39 16.77 12.83 14.47 13.52 14.57%
EY 3.27 4.91 5.75 5.96 7.79 6.91 7.39 -12.69%
DY 1.03 1.43 1.60 2.09 2.50 2.97 2.24 -12.13%
P/NAPS 3.75 2.76 2.60 1.95 1.79 1.58 1.74 13.63%

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