[AHEALTH] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -3.25%
YoY- 8.22%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 634,012 588,443 534,273 508,374 443,019 400,837 377,306 9.03%
PBT 59,661 46,840 46,328 44,882 41,040 42,223 36,504 8.52%
Tax -12,051 -11,572 -10,692 -11,927 -10,583 -10,356 -10,886 1.70%
NP 47,610 35,268 35,636 32,955 30,457 31,867 25,618 10.87%
-
NP to SH 47,549 35,233 35,603 32,872 30,376 31,809 25,450 10.97%
-
Tax Rate 20.20% 24.71% 23.08% 26.57% 25.79% 24.53% 29.82% -
Total Cost 586,402 553,175 498,637 475,419 412,562 368,970 351,688 8.89%
-
Net Worth 356,123 322,151 296,379 268,264 244,601 225,949 205,353 9.60%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 14,057 13,471 12,886 11,128 9,369 15,937 14,530 -0.54%
Div Payout % 29.56% 38.24% 36.19% 33.86% 30.84% 50.10% 57.09% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 356,123 322,151 296,379 268,264 244,601 225,949 205,353 9.60%
NOSH 117,146 117,146 117,146 117,146 93,717 93,755 93,768 3.77%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.51% 5.99% 6.67% 6.48% 6.87% 7.95% 6.79% -
ROE 13.35% 10.94% 12.01% 12.25% 12.42% 14.08% 12.39% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 541.22 502.32 456.07 433.97 472.72 427.54 402.38 5.06%
EPS 40.59 30.08 30.39 28.06 32.41 33.93 27.14 6.93%
DPS 12.00 11.50 11.00 9.50 10.00 17.00 15.50 -4.17%
NAPS 3.04 2.75 2.53 2.29 2.61 2.41 2.19 5.61%
Adjusted Per Share Value based on latest NOSH - 117,146
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 88.05 81.72 74.20 70.60 61.52 55.67 52.40 9.03%
EPS 6.60 4.89 4.94 4.57 4.22 4.42 3.53 10.98%
DPS 1.95 1.87 1.79 1.55 1.30 2.21 2.02 -0.58%
NAPS 0.4946 0.4474 0.4116 0.3725 0.3397 0.3138 0.2852 9.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.48 4.90 3.73 3.90 4.60 4.27 2.94 -
P/RPS 1.01 0.98 0.82 0.90 0.97 1.00 0.73 5.55%
P/EPS 13.50 16.29 12.27 13.90 14.19 12.59 10.83 3.73%
EY 7.41 6.14 8.15 7.20 7.05 7.95 9.23 -3.59%
DY 2.19 2.35 2.95 2.44 2.17 3.98 5.27 -13.60%
P/NAPS 1.80 1.78 1.47 1.70 1.76 1.77 1.34 5.03%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 17/05/17 18/05/16 20/05/15 21/05/14 22/05/13 23/05/12 -
Price 5.76 4.70 3.94 3.95 4.80 4.37 2.78 -
P/RPS 1.06 0.94 0.86 0.91 1.02 1.02 0.69 7.41%
P/EPS 14.19 15.63 12.96 14.08 14.81 12.88 10.24 5.58%
EY 7.05 6.40 7.71 7.10 6.75 7.76 9.76 -5.27%
DY 2.08 2.45 2.79 2.41 2.08 3.89 5.58 -15.15%
P/NAPS 1.89 1.71 1.56 1.72 1.84 1.81 1.27 6.84%

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