[AHEALTH] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 18.59%
YoY- 30.62%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 652,660 652,798 648,692 673,600 620,264 623,572 619,898 3.48%
PBT 69,270 70,041 67,788 66,104 56,047 52,889 52,730 19.88%
Tax -10,603 -14,222 -13,944 -13,220 -11,559 -10,637 -11,932 -7.55%
NP 58,667 55,818 53,844 52,884 44,488 42,252 40,798 27.31%
-
NP to SH 58,581 55,702 53,760 52,724 44,459 42,210 40,776 27.23%
-
Tax Rate 15.31% 20.31% 20.57% 20.00% 20.62% 20.11% 22.63% -
Total Cost 593,993 596,980 594,848 620,716 575,776 581,320 579,100 1.70%
-
Net Worth 381,202 365,595 360,809 356,123 343,237 330,351 325,665 11.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,834 10,155 15,228 - 14,057 8,590 12,886 14.67%
Div Payout % 27.03% 18.23% 28.33% - 31.62% 20.35% 31.60% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 381,202 365,595 360,809 356,123 343,237 330,351 325,665 11.03%
NOSH 117,546 117,431 117,146 117,146 117,146 117,146 117,146 0.22%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.99% 8.55% 8.30% 7.85% 7.17% 6.78% 6.58% -
ROE 15.37% 15.24% 14.90% 14.80% 12.95% 12.78% 12.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 556.44 557.10 553.75 575.01 529.48 532.30 529.17 3.39%
EPS 49.94 47.53 45.90 45.00 37.95 36.03 34.80 27.14%
DPS 13.50 8.67 13.00 0.00 12.00 7.33 11.00 14.58%
NAPS 3.25 3.12 3.08 3.04 2.93 2.82 2.78 10.94%
Adjusted Per Share Value based on latest NOSH - 117,146
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 90.64 90.66 90.09 93.55 86.14 86.60 86.09 3.48%
EPS 8.14 7.74 7.47 7.32 6.17 5.86 5.66 27.32%
DPS 2.20 1.41 2.11 0.00 1.95 1.19 1.79 14.69%
NAPS 0.5294 0.5077 0.5011 0.4946 0.4767 0.4588 0.4523 11.03%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 7.80 8.25 6.79 5.48 5.60 5.10 4.70 -
P/RPS 1.40 1.48 1.23 0.95 1.06 0.96 0.89 35.14%
P/EPS 15.62 17.35 14.80 12.18 14.76 14.15 13.50 10.18%
EY 6.40 5.76 6.76 8.21 6.78 7.07 7.41 -9.28%
DY 1.73 1.05 1.91 0.00 2.14 1.44 2.34 -18.19%
P/NAPS 2.40 2.64 2.20 1.80 1.91 1.81 1.69 26.26%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 15/11/18 16/08/18 24/05/18 22/02/18 14/11/17 16/08/17 -
Price 8.95 8.10 7.25 5.76 4.90 5.50 4.74 -
P/RPS 1.61 1.45 1.31 1.00 0.93 1.03 0.90 47.20%
P/EPS 17.92 17.04 15.80 12.80 12.91 15.26 13.62 20.01%
EY 5.58 5.87 6.33 7.81 7.75 6.55 7.34 -16.66%
DY 1.51 1.07 1.79 0.00 2.45 1.33 2.32 -24.83%
P/NAPS 2.75 2.60 2.35 1.89 1.67 1.95 1.71 37.14%

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