[AHEALTH] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.12%
YoY- 42.08%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 734,678 707,786 681,213 642,184 611,825 571,371 515,916 6.06%
PBT 68,508 70,257 64,589 68,911 49,746 53,380 41,348 8.77%
Tax -15,432 -14,613 -9,020 -14,248 -11,291 -11,331 -11,367 5.22%
NP 53,076 55,644 55,569 54,663 38,455 42,049 29,981 9.97%
-
NP to SH 53,108 55,631 55,550 54,578 38,414 42,004 29,952 10.00%
-
Tax Rate 22.53% 20.80% 13.97% 20.68% 22.70% 21.23% 27.49% -
Total Cost 681,602 652,142 625,644 587,521 573,370 529,322 485,935 5.79%
-
Net Worth 487,811 454,102 409,992 365,595 330,351 301,065 274,121 10.07%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 25,081 17,458 16,218 15,228 13,471 13,471 12,886 11.72%
Div Payout % 47.23% 31.38% 29.20% 27.90% 35.07% 32.07% 43.02% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 487,811 454,102 409,992 365,595 330,351 301,065 274,121 10.07%
NOSH 476,179 474,939 471,654 117,431 117,146 117,146 117,146 26.30%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.22% 7.86% 8.16% 8.51% 6.29% 7.36% 5.81% -
ROE 10.89% 12.25% 13.55% 14.93% 11.63% 13.95% 10.93% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 155.13 149.63 144.55 548.04 522.28 487.74 440.40 -15.94%
EPS 11.21 11.76 11.79 46.58 32.79 35.86 25.57 -12.83%
DPS 5.30 3.70 3.44 13.00 11.50 11.50 11.00 -11.44%
NAPS 1.03 0.96 0.87 3.12 2.82 2.57 2.34 -12.77%
Adjusted Per Share Value based on latest NOSH - 117,431
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 102.09 98.35 94.66 89.24 85.02 79.40 71.69 6.06%
EPS 7.38 7.73 7.72 7.58 5.34 5.84 4.16 10.01%
DPS 3.49 2.43 2.25 2.12 1.87 1.87 1.79 11.75%
NAPS 0.6778 0.631 0.5697 0.508 0.459 0.4183 0.3809 10.07%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.81 3.24 2.18 8.25 5.10 4.54 3.95 -
P/RPS 1.81 2.17 1.51 1.51 0.98 0.93 0.90 12.33%
P/EPS 25.06 27.55 18.49 17.71 15.55 12.66 15.45 8.38%
EY 3.99 3.63 5.41 5.65 6.43 7.90 6.47 -7.73%
DY 1.89 1.14 1.58 1.58 2.25 2.53 2.78 -6.22%
P/NAPS 2.73 3.38 2.51 2.64 1.81 1.77 1.69 8.31%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 17/11/21 19/11/20 21/11/19 15/11/18 14/11/17 15/11/16 26/11/15 -
Price 2.67 3.60 2.40 8.10 5.50 4.60 3.70 -
P/RPS 1.72 2.41 1.66 1.48 1.05 0.94 0.84 12.67%
P/EPS 23.81 30.61 20.36 17.39 16.77 12.83 14.47 8.64%
EY 4.20 3.27 4.91 5.75 5.96 7.79 6.91 -7.95%
DY 1.99 1.03 1.43 1.60 2.09 2.50 2.97 -6.45%
P/NAPS 2.59 3.75 2.76 2.60 1.95 1.79 1.58 8.57%

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