[AHEALTH] QoQ Cumulative 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- 34.58%
YoY- 6.2%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 573,101 362,043 179,486 698,729 537,152 368,036 193,308 106.23%
PBT 50,107 31,556 15,436 70,174 51,773 34,285 17,944 98.17%
Tax -11,404 -6,857 -3,560 -14,163 -10,135 -6,993 -3,582 116.26%
NP 38,703 24,699 11,876 56,011 41,638 27,292 14,362 93.53%
-
NP to SH 38,714 24,704 11,879 56,021 41,627 27,404 14,370 93.49%
-
Tax Rate 22.76% 21.73% 23.06% 20.18% 19.58% 20.40% 19.96% -
Total Cost 534,398 337,344 167,610 642,718 495,514 340,744 178,946 107.23%
-
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 11,840 11,836 - 21,287 8,041 8,032 - -
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 7.94% 5.17% 2.49% 11.96% 9.17% 6.17% 3.28% -
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 121.01 76.47 37.93 147.71 113.56 77.89 40.98 105.69%
EPS 8.17 5.22 2.51 11.84 8.80 5.80 3.05 92.76%
DPS 2.50 2.50 0.00 4.50 1.70 1.70 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 79.59 50.28 24.93 97.03 74.60 51.11 26.85 106.21%
EPS 5.38 3.43 1.65 7.78 5.78 3.81 2.00 93.30%
DPS 1.64 1.64 0.00 2.96 1.12 1.12 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 2.32 4.09 7.73 2.40 2.85 3.59 5.15 -41.20%
P/EPS 34.38 59.99 116.73 29.89 36.82 48.28 69.26 -37.28%
EY 2.91 1.67 0.86 3.35 2.72 2.07 1.44 59.77%
DY 0.89 0.80 0.00 1.27 0.52 0.61 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 2.21 3.79 7.65 2.23 3.17 4.78 7.08 -53.95%
P/EPS 32.66 55.58 115.53 27.87 40.91 64.14 95.19 -50.95%
EY 3.06 1.80 0.87 3.59 2.44 1.56 1.05 103.89%
DY 0.94 0.86 0.00 1.36 0.47 0.46 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