[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

23-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -80.54%

YoY- -13.52%

Quarter Report

AHEALTH - Q1Y2019.pdf

Latest QR

Upcoming QR

AHEALTH's Result

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	688,786	518,152	337,499	178,229	652,660	489,599	324,346	64.98%
YoY %	32.93%	53.53%	89.36%	-72.69%	33.31%	50.95%	-	-
Horiz. %	212.36%	159.75%	104.06%	54.95%	201.22%	150.95%	100.00%	-
PBT	66,334	47,850	30,726	14,543	69,270	52,531	33,894	56.27%
YoY %	38.63%	55.73%	111.28%	-79.01%	31.86%	54.99%	-	-
Horiz. %	195.71%	141.18%	90.65%	42.91%	204.37%	154.99%	100.00%	-
Tax	-13,562	-9,084	-6,082	-3,129	-10,603	-10,667	-6,972	55.63%
YoY %	-49.30%	-49.36%	-94.38%	70.49%	0.60%	-53.00%	-	-
Horiz. %	194.52%	130.29%	87.23%	44.88%	152.08%	153.00%	100.00%	-
NP	52,772	38,766	24,644	11,414	58,667	41,864	26,922	56.43%
YoY %	36.13%	57.30%	115.91%	-80.54%	40.14%	55.50%	-	-
Horiz. %	196.02%	143.99%	91.54%	42.40%	217.91%	155.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,750	38,746	24,623	11,399	58,581	41,777	26,880	56.55%
YoY %	36.14%	57.36%	116.01%	-80.54%	40.22%	55.42%	-	-
Horiz. %	196.24%	144.14%	91.60%	42.41%	217.94%	155.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.45%	18.98%	19.79%	21.52%	15.31%	20.31%	20.57%	-
YoY %	7.74%	-4.09%	-8.04%	40.56%	-24.62%	-1.26%	-	-
Horiz. %	99.42%	92.27%	96.21%	104.62%	74.43%	98.74%	100.00%	-
Total Cost	636,014	479,386	312,855	166,815	593,993	447,735	297,424	65.75%
YoY %	32.67%	53.23%	87.55%	-71.92%	32.67%	50.54%	-	-
Horiz. %	213.84%	161.18%	105.19%	56.09%	199.71%	150.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	424,170	409,992	405,125	392,099	381,202	365,595	360,809	11.35%
YoY %	3.46%	1.20%	3.32%	2.86%	4.27%	1.33%	-	-
Horiz. %	117.56%	113.63%	112.28%	108.67%	105.65%	101.33%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	17,438	8,011	8,008	-	15,834	7,616	7,614	73.48%
YoY %	117.68%	0.04%	0.00%	-	107.90%	0.03%	-	-
Horiz. %	229.03%	105.21%	105.17%	-	207.96%	100.03%	100.00%	-
Div Payout %	33.06%	20.68%	32.52%	-	27.03%	18.23%	28.33%	-
YoY %	59.86%	-36.41%	0.00%	-	48.27%	-35.65%	-	-
Horiz. %	116.70%	73.00%	114.79%	-	95.41%	64.35%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	424,170	409,992	405,125	392,099	381,202	365,595	360,809	11.35%
YoY %	3.46%	1.20%	3.32%	2.86%	4.27%	1.33%	-	-
Horiz. %	117.56%	113.63%	112.28%	108.67%	105.65%	101.33%	100.00%	-
NOSH	471,914	471,654	471,124	117,661	117,546	117,431	117,146	152.53%
YoY %	0.06%	0.11%	300.41%	0.10%	0.10%	0.24%	-	-
Horiz. %	402.84%	402.62%	402.17%	100.44%	100.34%	100.24%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	7.66%	7.48%	7.30%	6.40%	8.99%	8.55%	8.30%	-
YoY %	2.41%	2.47%	14.06%	-28.81%	5.15%	3.01%	-	-
Horiz. %	92.29%	90.12%	87.95%	77.11%	108.31%	103.01%	100.00%	-
ROE	12.44%	9.45%	6.08%	2.91%	15.37%	11.43%	7.45%	-
YoY %	31.64%	55.43%	108.93%	-81.07%	34.47%	53.42%	-	-
Horiz. %	166.98%	126.85%	81.61%	39.06%	206.31%	153.42%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	146.15	109.95	71.64	151.82	556.44	417.83	276.87	-34.60%
YoY %	32.92%	53.48%	-52.81%	-72.72%	33.17%	50.91%	-	-
Horiz. %	52.79%	39.71%	25.87%	54.83%	200.98%	150.91%	100.00%	-
EPS	11.19	8.22	5.23	9.71	49.94	35.65	22.95	-37.97%
YoY %	36.13%	57.17%	-46.14%	-80.56%	40.08%	55.34%	-	-
Horiz. %	48.76%	35.82%	22.79%	42.31%	217.60%	155.34%	100.00%	-
DPS	3.70	1.70	1.70	0.00	13.50	6.50	6.50	-31.24%
YoY %	117.65%	0.00%	0.00%	0.00%	107.69%	0.00%	-	-
Horiz. %	56.92%	26.15%	26.15%	0.00%	207.69%	100.00%	100.00%	-
NAPS	0.90	0.87	0.86	3.34	3.25	3.12	3.08	-55.86%
YoY %	3.45%	1.16%	-74.25%	2.77%	4.17%	1.30%	-	-
Horiz. %	29.22%	28.25%	27.92%	108.44%	105.52%	101.30%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 117,661
RPS	95.65	71.96	46.87	24.75	90.64	67.99	45.04	64.99%
YoY %	32.92%	53.53%	89.37%	-72.69%	33.31%	50.95%	-	-
Horiz. %	212.37%	159.77%	104.06%	54.95%	201.24%	150.95%	100.00%	-
EPS	7.33	5.38	3.42	1.58	8.14	5.80	3.73	56.69%
YoY %	36.25%	57.31%	116.46%	-80.59%	40.34%	55.50%	-	-
Horiz. %	196.51%	144.24%	91.69%	42.36%	218.23%	155.50%	100.00%	-
DPS	2.42	1.11	1.11	0.00	2.20	1.06	1.06	73.12%
YoY %	118.02%	0.00%	0.00%	0.00%	107.55%	0.00%	-	-
Horiz. %	228.30%	104.72%	104.72%	0.00%	207.55%	100.00%	100.00%	-
NAPS	0.5891	0.5694	0.5626	0.5445	0.5294	0.5077	0.5011	11.35%
YoY %	3.46%	1.21%	3.32%	2.85%	4.27%	1.32%	-	-
Horiz. %	117.56%	113.63%	112.27%	108.66%	105.65%	101.32%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	2.24	2.18	2.17	8.87	7.80	8.25	6.79	-
P/RPS	1.53	1.98	3.03	5.84	1.40	1.97	2.45	-26.87%
YoY %	-22.73%	-34.65%	-48.12%	317.14%	-28.93%	-19.59%	-	-
Horiz. %	62.45%	80.82%	123.67%	238.37%	57.14%	80.41%	100.00%	-
P/EPS	20.01	26.51	41.52	91.35	15.62	23.14	29.59	-22.90%
YoY %	-24.52%	-36.15%	-54.55%	484.83%	-32.50%	-21.80%	-	-
Horiz. %	67.62%	89.59%	140.32%	308.72%	52.79%	78.20%	100.00%	-
EY	5.00	3.77	2.41	1.09	6.40	4.32	3.38	29.73%
YoY %	32.63%	56.43%	121.10%	-82.97%	48.15%	27.81%	-	-
Horiz. %	147.93%	111.54%	71.30%	32.25%	189.35%	127.81%	100.00%	-
DY	1.65	0.78	0.78	0.00	1.73	0.79	0.96	43.34%
YoY %	111.54%	0.00%	0.00%	0.00%	118.99%	-17.71%	-	-
Horiz. %	171.88%	81.25%	81.25%	0.00%	180.21%	82.29%	100.00%	-
P/NAPS	2.49	2.51	2.52	2.66	2.40	2.64	2.20	8.58%
YoY %	-0.80%	-0.40%	-5.26%	10.83%	-9.09%	20.00%	-	-
Horiz. %	113.18%	114.09%	114.55%	120.91%	109.09%	120.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	19/02/20	21/11/19	21/08/19	23/05/19	28/02/19	15/11/18	16/08/18	-
Price	2.41	2.40	2.03	8.60	8.95	8.10	7.25	-
P/RPS	1.65	2.18	2.83	5.66	1.61	1.94	2.62	-26.46%
YoY %	-24.31%	-22.97%	-50.00%	251.55%	-17.01%	-25.95%	-	-
Horiz. %	62.98%	83.21%	108.02%	216.03%	61.45%	74.05%	100.00%	-
P/EPS	21.53	29.19	38.84	88.57	17.92	22.72	31.60	-22.51%
YoY %	-26.24%	-24.85%	-56.15%	394.25%	-21.13%	-28.10%	-	-
Horiz. %	68.13%	92.37%	122.91%	280.28%	56.71%	71.90%	100.00%	-
EY	4.64	3.43	2.57	1.13	5.58	4.40	3.16	29.09%
YoY %	35.28%	33.46%	127.43%	-79.75%	26.82%	39.24%	-	-
Horiz. %	146.84%	108.54%	81.33%	35.76%	176.58%	139.24%	100.00%	-
DY	1.54	0.71	0.84	0.00	1.51	0.80	0.90	42.92%
YoY %	116.90%	-15.48%	0.00%	0.00%	88.75%	-11.11%	-	-
Horiz. %	171.11%	78.89%	93.33%	0.00%	167.78%	88.89%	100.00%	-
P/NAPS	2.68	2.76	2.36	2.57	2.75	2.60	2.35	9.12%
YoY %	-2.90%	16.95%	-8.17%	-6.55%	5.77%	10.64%	-	-
Horiz. %	114.04%	117.45%	100.43%	109.36%	117.02%	110.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos