[AHEALTH] QoQ Cumulative 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- -70.35%
YoY- 30.62%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 652,660 489,599 324,346 168,400 620,264 467,679 309,949 64.06%
PBT 69,270 52,531 33,894 16,526 56,047 39,667 26,365 90.07%
Tax -10,603 -10,667 -6,972 -3,305 -11,559 -7,978 -5,966 46.56%
NP 58,667 41,864 26,922 13,221 44,488 31,689 20,399 101.84%
-
NP to SH 58,581 41,777 26,880 13,181 44,459 31,658 20,388 101.72%
-
Tax Rate 15.31% 20.31% 20.57% 20.00% 20.62% 20.11% 22.63% -
Total Cost 593,993 447,735 297,424 155,179 575,776 435,990 289,550 61.23%
-
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 7,616 7,614 - 14,057 6,443 6,443 81.81%
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% 11.43% 7.45% 3.70% 12.95% 9.58% 6.26% -
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 556.44 417.83 276.87 143.75 529.48 399.23 264.58 63.92%
EPS 49.94 35.65 22.95 11.25 37.95 27.02 17.40 101.57%
DPS 13.50 6.50 6.50 0.00 12.00 5.50 5.50 81.66%
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 67.99 45.04 23.39 86.14 64.95 43.04 64.07%
EPS 8.14 5.80 3.73 1.83 6.17 4.40 2.83 101.86%
DPS 2.20 1.06 1.06 0.00 1.95 0.89 0.89 82.51%
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 1.97 2.45 3.81 1.06 1.28 1.78 -14.75%
P/EPS 15.62 23.14 29.59 48.70 14.76 18.87 27.01 -30.51%
EY 6.40 4.32 3.38 2.05 6.78 5.30 3.70 43.95%
DY 1.73 0.79 0.96 0.00 2.14 1.08 1.17 29.69%
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 1.94 2.62 4.01 0.93 1.38 1.79 -6.80%
P/EPS 17.92 22.72 31.60 51.19 12.91 20.35 27.24 -24.30%
EY 5.58 4.40 3.16 1.95 7.75 4.91 3.67 32.12%
DY 1.51 0.80 0.90 0.00 2.45 1.00 1.16 19.16%
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