[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -71.13%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 620,264 467,679 309,949 154,652 581,269 437,123 294,163 64.21%
PBT 56,047 39,667 26,365 12,912 46,294 36,215 24,679 72.51%
Tax -11,559 -7,978 -5,966 -2,813 -11,306 -7,993 -5,205 69.96%
NP 44,488 31,689 20,399 10,099 34,988 28,222 19,474 73.19%
-
NP to SH 44,459 31,658 20,388 10,091 34,954 28,198 19,462 73.19%
-
Tax Rate 20.62% 20.11% 22.63% 21.79% 24.42% 22.07% 21.09% -
Total Cost 575,776 435,990 289,550 144,553 546,281 408,901 274,689 63.56%
-
Net Worth 343,237 330,351 325,665 322,151 311,608 301,065 298,722 9.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 14,057 6,443 6,443 - 13,471 - 6,443 67.97%
Div Payout % 31.62% 20.35% 31.60% - 38.54% - 33.11% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 343,237 330,351 325,665 322,151 311,608 301,065 298,722 9.67%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.17% 6.78% 6.58% 6.53% 6.02% 6.46% 6.62% -
ROE 12.95% 9.58% 6.26% 3.13% 11.22% 9.37% 6.52% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 529.48 399.23 264.58 132.02 496.19 373.14 251.11 64.21%
EPS 37.95 27.02 17.40 8.61 29.84 24.07 16.61 73.21%
DPS 12.00 5.50 5.50 0.00 11.50 0.00 5.50 67.98%
NAPS 2.93 2.82 2.78 2.75 2.66 2.57 2.55 9.67%
Adjusted Per Share Value based on latest NOSH - 117,146
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 86.14 64.95 43.04 21.48 80.72 60.70 40.85 64.21%
EPS 6.17 4.40 2.83 1.40 4.85 3.92 2.70 73.23%
DPS 1.95 0.89 0.89 0.00 1.87 0.00 0.89 68.45%
NAPS 0.4767 0.4588 0.4523 0.4474 0.4327 0.4181 0.4148 9.68%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.60 5.10 4.70 4.90 4.30 4.54 3.89 -
P/RPS 1.06 1.28 1.78 3.71 0.87 1.22 1.55 -22.32%
P/EPS 14.76 18.87 27.01 56.88 14.41 18.86 23.41 -26.40%
EY 6.78 5.30 3.70 1.76 6.94 5.30 4.27 35.98%
DY 2.14 1.08 1.17 0.00 2.67 0.00 1.41 31.96%
P/NAPS 1.91 1.81 1.69 1.78 1.62 1.77 1.53 15.89%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 14/11/17 16/08/17 17/05/17 23/02/17 15/11/16 17/08/16 -
Price 4.90 5.50 4.74 4.70 4.65 4.60 3.82 -
P/RPS 0.93 1.38 1.79 3.56 0.94 1.23 1.52 -27.86%
P/EPS 12.91 20.35 27.24 54.56 15.58 19.11 22.99 -31.86%
EY 7.75 4.91 3.67 1.83 6.42 5.23 4.35 46.80%
DY 2.45 1.00 1.16 0.00 2.47 0.00 1.44 42.37%
P/NAPS 1.67 1.95 1.71 1.71 1.75 1.79 1.50 7.39%

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