[AHEALTH] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.33%
YoY- 27.19%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 652,798 648,692 673,600 620,264 623,572 619,898 618,608 3.64%
PBT 70,041 67,788 66,104 56,047 52,889 52,730 51,648 22.49%
Tax -14,222 -13,944 -13,220 -11,559 -10,637 -11,932 -11,252 16.88%
NP 55,818 53,844 52,884 44,488 42,252 40,798 40,396 24.03%
-
NP to SH 55,702 53,760 52,724 44,459 42,210 40,776 40,364 23.92%
-
Tax Rate 20.31% 20.57% 20.00% 20.62% 20.11% 22.63% 21.79% -
Total Cost 596,980 594,848 620,716 575,776 581,320 579,100 578,212 2.15%
-
Net Worth 365,595 360,809 356,123 343,237 330,351 325,665 322,151 8.79%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,155 15,228 - 14,057 8,590 12,886 - -
Div Payout % 18.23% 28.33% - 31.62% 20.35% 31.60% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 365,595 360,809 356,123 343,237 330,351 325,665 322,151 8.79%
NOSH 117,431 117,146 117,146 117,146 117,146 117,146 117,146 0.16%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.55% 8.30% 7.85% 7.17% 6.78% 6.58% 6.53% -
ROE 15.24% 14.90% 14.80% 12.95% 12.78% 12.52% 12.53% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 557.10 553.75 575.01 529.48 532.30 529.17 528.07 3.62%
EPS 47.53 45.90 45.00 37.95 36.03 34.80 34.44 23.93%
DPS 8.67 13.00 0.00 12.00 7.33 11.00 0.00 -
NAPS 3.12 3.08 3.04 2.93 2.82 2.78 2.75 8.77%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 90.66 90.09 93.55 86.14 86.60 86.09 85.91 3.64%
EPS 7.74 7.47 7.32 6.17 5.86 5.66 5.61 23.90%
DPS 1.41 2.11 0.00 1.95 1.19 1.79 0.00 -
NAPS 0.5077 0.5011 0.4946 0.4767 0.4588 0.4523 0.4474 8.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 8.25 6.79 5.48 5.60 5.10 4.70 4.90 -
P/RPS 1.48 1.23 0.95 1.06 0.96 0.89 0.93 36.26%
P/EPS 17.35 14.80 12.18 14.76 14.15 13.50 14.22 14.16%
EY 5.76 6.76 8.21 6.78 7.07 7.41 7.03 -12.42%
DY 1.05 1.91 0.00 2.14 1.44 2.34 0.00 -
P/NAPS 2.64 2.20 1.80 1.91 1.81 1.69 1.78 30.02%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 16/08/18 24/05/18 22/02/18 14/11/17 16/08/17 17/05/17 -
Price 8.10 7.25 5.76 4.90 5.50 4.74 4.70 -
P/RPS 1.45 1.31 1.00 0.93 1.03 0.90 0.89 38.41%
P/EPS 17.04 15.80 12.80 12.91 15.26 13.62 13.64 15.97%
EY 5.87 6.33 7.81 7.75 6.55 7.34 7.33 -13.75%
DY 1.07 1.79 0.00 2.45 1.33 2.32 0.00 -
P/NAPS 2.60 2.35 1.89 1.67 1.95 1.71 1.71 32.19%

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