[AHEALTH] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -4.45%
YoY- -3.93%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 938,550 907,618 807,192 684,907 703,865 662,489 634,012 6.74%
PBT 419,932 130,209 79,793 67,666 69,735 67,287 59,661 38.39%
Tax -25,016 -20,726 -16,463 -14,141 -14,015 -10,427 -12,051 12.93%
NP 394,916 109,483 63,330 53,525 55,720 56,860 47,610 42.23%
-
NP to SH 394,916 109,487 63,309 53,530 55,721 56,799 47,549 42.26%
-
Tax Rate 5.96% 15.92% 20.63% 20.90% 20.10% 15.50% 20.20% -
Total Cost 543,634 798,135 743,862 631,382 648,145 605,629 586,402 -1.25%
-
Net Worth 943,200 583,445 521,010 477,968 438,661 392,099 356,123 17.60%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 178,587 40,309 54,461 21,277 17,434 15,825 14,057 52.69%
Div Payout % 45.22% 36.82% 86.03% 39.75% 31.29% 27.86% 29.56% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 943,200 583,445 521,010 477,968 438,661 392,099 356,123 17.60%
NOSH 718,606 477,674 476,281 475,309 472,364 117,661 117,146 35.26%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 42.08% 12.06% 7.85% 7.81% 7.92% 8.58% 7.51% -
ROE 41.87% 18.77% 12.15% 11.20% 12.70% 14.49% 13.35% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 131.35 191.34 170.42 144.73 149.23 564.32 541.22 -21.00%
EPS 55.27 23.08 13.37 11.31 11.81 48.38 40.59 5.27%
DPS 25.00 8.50 11.50 4.50 3.70 13.50 12.00 12.99%
NAPS 1.32 1.23 1.10 1.01 0.93 3.34 3.04 -12.96%
Adjusted Per Share Value based on latest NOSH - 475,309
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 130.34 126.04 112.10 95.12 97.75 92.00 88.05 6.74%
EPS 54.84 15.20 8.79 7.43 7.74 7.89 6.60 42.27%
DPS 24.80 5.60 7.56 2.95 2.42 2.20 1.95 52.72%
NAPS 1.3099 0.8103 0.7235 0.6638 0.6092 0.5445 0.4946 17.60%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.95 4.08 2.88 2.93 2.11 8.87 5.48 -
P/RPS 2.25 2.13 1.69 2.02 1.41 1.57 1.01 14.26%
P/EPS 5.34 17.68 21.55 25.90 17.86 18.33 13.50 -14.31%
EY 18.73 5.66 4.64 3.86 5.60 5.45 7.41 16.69%
DY 8.47 2.08 3.99 1.54 1.75 1.52 2.19 25.26%
P/NAPS 2.23 3.32 2.62 2.90 2.27 2.66 1.80 3.63%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 15/05/24 24/05/23 18/05/22 20/05/21 21/05/20 23/05/19 24/05/18 -
Price 3.07 4.16 3.05 2.90 2.90 8.60 5.76 -
P/RPS 2.34 2.17 1.79 2.00 1.94 1.52 1.06 14.09%
P/EPS 5.55 18.02 22.82 25.64 24.55 17.77 14.19 -14.47%
EY 18.00 5.55 4.38 3.90 4.07 5.63 7.05 16.89%
DY 8.14 2.04 3.77 1.55 1.28 1.57 2.08 25.50%
P/NAPS 2.33 3.38 2.77 2.87 3.12 2.57 1.89 3.54%

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