[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.47%
YoY- -7.0%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 850,340 863,688 770,756 764,134 724,086 717,944 698,729 14.02%
PBT 95,338 79,272 75,411 66,809 63,112 61,744 70,174 22.73%
Tax -16,826 -16,192 -15,975 -15,205 -13,714 -14,240 -14,163 12.20%
NP 78,512 63,080 59,436 51,604 49,398 47,504 56,011 25.32%
-
NP to SH 78,518 63,080 59,418 51,618 49,408 47,516 56,021 25.31%
-
Tax Rate 17.65% 20.43% 21.18% 22.76% 21.73% 23.06% 20.18% -
Total Cost 771,828 800,608 711,320 712,530 674,688 670,440 642,718 13.01%
-
Net Worth 502,607 521,010 506,770 487,811 478,178 477,968 468,317 4.83%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 28,449 - 54,465 15,786 23,672 - 21,287 21.39%
Div Payout % 36.23% - 91.67% 30.58% 47.91% - 38.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 502,607 521,010 506,770 487,811 478,178 477,968 468,317 4.83%
NOSH 477,118 476,281 476,249 476,179 475,679 475,309 475,089 0.28%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.23% 7.30% 7.71% 6.75% 6.82% 6.62% 8.02% -
ROE 15.62% 12.11% 11.72% 10.58% 10.33% 9.94% 11.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 179.34 182.35 162.74 161.34 152.94 151.71 147.71 13.84%
EPS 16.56 13.32 12.55 10.89 10.44 10.04 11.84 25.14%
DPS 6.00 0.00 11.50 3.33 5.00 0.00 4.50 21.20%
NAPS 1.06 1.10 1.07 1.03 1.01 1.01 0.99 4.67%
Adjusted Per Share Value based on latest NOSH - 476,179
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 118.09 119.94 107.04 106.12 100.56 99.70 97.03 14.03%
EPS 10.90 8.76 8.25 7.17 6.86 6.60 7.78 25.28%
DPS 3.95 0.00 7.56 2.19 3.29 0.00 2.96 21.27%
NAPS 0.698 0.7235 0.7038 0.6774 0.6641 0.6638 0.6504 4.83%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.70 2.88 2.69 2.81 3.13 2.93 3.54 -
P/RPS 1.51 1.58 1.65 1.74 2.05 1.93 2.40 -26.63%
P/EPS 16.30 21.62 21.44 25.78 29.99 29.18 29.89 -33.32%
EY 6.13 4.62 4.66 3.88 3.33 3.43 3.35 49.76%
DY 2.22 0.00 4.28 1.19 1.60 0.00 1.27 45.25%
P/NAPS 2.55 2.62 2.51 2.73 3.10 2.90 3.58 -20.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 18/05/22 23/02/22 17/11/21 19/08/21 20/05/21 25/02/21 -
Price 3.10 3.05 2.56 2.67 2.90 2.90 3.30 -
P/RPS 1.73 1.67 1.57 1.65 1.90 1.91 2.23 -15.60%
P/EPS 18.72 22.90 20.41 24.50 27.79 28.88 27.87 -23.35%
EY 5.34 4.37 4.90 4.08 3.60 3.46 3.59 30.40%
DY 1.94 0.00 4.49 1.25 1.72 0.00 1.36 26.80%
P/NAPS 2.92 2.77 2.39 2.59 2.87 2.87 3.33 -8.40%

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