[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -9.5%
YoY- -16.38%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 588,326 589,912 526,859 523,481 528,686 560,256 499,237 11.57%
PBT 49,358 49,464 45,842 38,236 41,912 47,520 45,624 5.38%
Tax -10,410 -10,188 -11,579 -10,988 -11,816 -13,736 -11,647 -7.21%
NP 38,948 39,276 34,263 27,248 30,096 33,784 33,977 9.53%
-
NP to SH 38,924 39,252 34,236 27,240 30,098 33,784 33,977 9.49%
-
Tax Rate 21.09% 20.60% 25.26% 28.74% 28.19% 28.91% 25.53% -
Total Cost 549,378 550,636 492,596 496,233 498,590 526,472 465,260 11.72%
-
Net Worth 298,722 296,379 288,179 274,121 268,264 268,264 260,064 9.68%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 12,886 - 12,886 - 11,714 - 11,128 10.28%
Div Payout % 33.11% - 37.64% - 38.92% - 32.75% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 298,722 296,379 288,179 274,121 268,264 268,264 260,064 9.68%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.62% 6.66% 6.50% 5.21% 5.69% 6.03% 6.81% -
ROE 13.03% 13.24% 11.88% 9.94% 11.22% 12.59% 13.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 502.22 503.57 449.75 446.86 451.31 478.25 426.17 11.57%
EPS 33.22 33.52 29.23 23.25 25.70 28.84 28.91 9.71%
DPS 11.00 0.00 11.00 0.00 10.00 0.00 9.50 10.27%
NAPS 2.55 2.53 2.46 2.34 2.29 2.29 2.22 9.68%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 81.70 81.92 73.17 72.70 73.42 77.80 69.33 11.57%
EPS 5.41 5.45 4.75 3.78 4.18 4.69 4.72 9.53%
DPS 1.79 0.00 1.79 0.00 1.63 0.00 1.55 10.08%
NAPS 0.4148 0.4116 0.4002 0.3807 0.3725 0.3725 0.3612 9.67%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.89 3.73 3.60 3.95 4.02 3.90 3.58 -
P/RPS 0.77 0.74 0.80 0.88 0.89 0.82 0.84 -5.64%
P/EPS 11.71 11.13 12.32 16.99 15.65 13.52 12.34 -3.43%
EY 8.54 8.98 8.12 5.89 6.39 7.39 8.10 3.59%
DY 2.83 0.00 3.06 0.00 2.49 0.00 2.65 4.48%
P/NAPS 1.53 1.47 1.46 1.69 1.76 1.70 1.61 -3.34%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 18/05/16 25/02/16 26/11/15 19/08/15 20/05/15 25/02/15 -
Price 3.82 3.94 3.41 3.70 3.95 3.95 3.64 -
P/RPS 0.76 0.78 0.76 0.83 0.88 0.83 0.85 -7.19%
P/EPS 11.50 11.76 11.67 15.91 15.37 13.70 12.55 -5.66%
EY 8.70 8.50 8.57 6.28 6.50 7.30 7.97 6.02%
DY 2.88 0.00 3.23 0.00 2.53 0.00 2.61 6.78%
P/NAPS 1.50 1.56 1.39 1.58 1.72 1.72 1.64 -5.78%

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