[AHEALTH] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.98%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 863,688 770,756 764,134 724,086 717,944 698,729 716,202 13.30%
PBT 79,272 75,411 66,809 63,112 61,744 70,174 69,030 9.67%
Tax -16,192 -15,975 -15,205 -13,714 -14,240 -14,163 -13,513 12.82%
NP 63,080 59,436 51,604 49,398 47,504 56,011 55,517 8.89%
-
NP to SH 63,080 59,418 51,618 49,408 47,516 56,021 55,502 8.91%
-
Tax Rate 20.43% 21.18% 22.76% 21.73% 23.06% 20.18% 19.58% -
Total Cost 800,608 711,320 712,530 674,688 670,440 642,718 660,685 13.67%
-
Net Worth 521,010 506,770 487,811 478,178 477,968 468,317 454,102 9.60%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 54,465 15,786 23,672 - 21,287 10,721 -
Div Payout % - 91.67% 30.58% 47.91% - 38.00% 19.32% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 521,010 506,770 487,811 478,178 477,968 468,317 454,102 9.60%
NOSH 476,281 476,249 476,179 475,679 475,309 475,089 474,939 0.18%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.30% 7.71% 6.75% 6.82% 6.62% 8.02% 7.75% -
ROE 12.11% 11.72% 10.58% 10.33% 9.94% 11.96% 12.22% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 182.35 162.74 161.34 152.94 151.71 147.71 151.41 13.20%
EPS 13.32 12.55 10.89 10.44 10.04 11.84 11.73 8.85%
DPS 0.00 11.50 3.33 5.00 0.00 4.50 2.27 -
NAPS 1.10 1.07 1.03 1.01 1.01 0.99 0.96 9.50%
Adjusted Per Share Value based on latest NOSH - 475,679
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 119.94 107.04 106.12 100.56 99.70 97.03 99.46 13.30%
EPS 8.76 8.25 7.17 6.86 6.60 7.78 7.71 8.89%
DPS 0.00 7.56 2.19 3.29 0.00 2.96 1.49 -
NAPS 0.7235 0.7038 0.6774 0.6641 0.6638 0.6504 0.6306 9.60%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.88 2.69 2.81 3.13 2.93 3.54 3.24 -
P/RPS 1.58 1.65 1.74 2.05 1.93 2.40 2.14 -18.32%
P/EPS 21.62 21.44 25.78 29.99 29.18 29.89 27.61 -15.05%
EY 4.62 4.66 3.88 3.33 3.43 3.35 3.62 17.67%
DY 0.00 4.28 1.19 1.60 0.00 1.27 0.70 -
P/NAPS 2.62 2.51 2.73 3.10 2.90 3.58 3.38 -15.62%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 23/02/22 17/11/21 19/08/21 20/05/21 25/02/21 19/11/20 -
Price 3.05 2.56 2.67 2.90 2.90 3.30 3.60 -
P/RPS 1.67 1.57 1.65 1.90 1.91 2.23 2.38 -21.05%
P/EPS 22.90 20.41 24.50 27.79 28.88 27.87 30.68 -17.72%
EY 4.37 4.90 4.08 3.60 3.46 3.59 3.26 21.59%
DY 0.00 4.49 1.25 1.72 0.00 1.36 0.63 -
P/NAPS 2.77 2.39 2.59 2.87 2.87 3.33 3.75 -18.30%

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