[AHEALTH] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 0.93%
YoY- 6.2%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 764,134 724,086 717,944 698,729 716,202 736,072 773,232 -0.78%
PBT 66,809 63,112 61,744 70,174 69,030 68,570 71,776 -4.66%
Tax -15,205 -13,714 -14,240 -14,163 -13,513 -13,986 -14,328 4.03%
NP 51,604 49,398 47,504 56,011 55,517 54,584 57,448 -6.89%
-
NP to SH 51,618 49,408 47,516 56,021 55,502 54,808 57,480 -6.91%
-
Tax Rate 22.76% 21.73% 23.06% 20.18% 19.58% 20.40% 19.96% -
Total Cost 712,530 674,688 670,440 642,718 660,685 681,488 715,784 -0.30%
-
Net Worth 487,811 478,178 477,968 468,317 454,102 444,145 438,661 7.32%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,786 23,672 - 21,287 10,721 16,064 - -
Div Payout % 30.58% 47.91% - 38.00% 19.32% 29.31% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 487,811 478,178 477,968 468,317 454,102 444,145 438,661 7.32%
NOSH 476,179 475,679 475,309 475,089 474,939 473,649 472,364 0.53%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.75% 6.82% 6.62% 8.02% 7.75% 7.42% 7.43% -
ROE 10.58% 10.33% 9.94% 11.96% 12.22% 12.34% 13.10% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 161.34 152.94 151.71 147.71 151.41 155.78 163.93 -1.05%
EPS 10.89 10.44 10.04 11.84 11.73 11.60 12.20 -7.28%
DPS 3.33 5.00 0.00 4.50 2.27 3.40 0.00 -
NAPS 1.03 1.01 1.01 0.99 0.96 0.94 0.93 7.03%
Adjusted Per Share Value based on latest NOSH - 475,089
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 106.12 100.56 99.70 97.03 99.46 102.22 107.38 -0.78%
EPS 7.17 6.86 6.60 7.78 7.71 7.61 7.98 -6.88%
DPS 2.19 3.29 0.00 2.96 1.49 2.23 0.00 -
NAPS 0.6774 0.6641 0.6638 0.6504 0.6306 0.6168 0.6092 7.32%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.81 3.13 2.93 3.54 3.24 2.80 2.11 -
P/RPS 1.74 2.05 1.93 2.40 2.14 1.80 1.29 22.05%
P/EPS 25.78 29.99 29.18 29.89 27.61 24.14 17.31 30.38%
EY 3.88 3.33 3.43 3.35 3.62 4.14 5.78 -23.31%
DY 1.19 1.60 0.00 1.27 0.70 1.21 0.00 -
P/NAPS 2.73 3.10 2.90 3.58 3.38 2.98 2.27 13.07%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 19/08/21 20/05/21 25/02/21 19/11/20 26/08/20 21/05/20 -
Price 2.67 2.90 2.90 3.30 3.60 3.72 2.90 -
P/RPS 1.65 1.90 1.91 2.23 2.38 2.39 1.77 -4.56%
P/EPS 24.50 27.79 28.88 27.87 30.68 32.07 23.80 1.94%
EY 4.08 3.60 3.46 3.59 3.26 3.12 4.20 -1.91%
DY 1.25 1.72 0.00 1.36 0.63 0.91 0.00 -
P/NAPS 2.59 2.87 2.87 3.33 3.75 3.96 3.12 -11.66%

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