[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -72.76%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 698,729 537,152 368,036 193,308 688,786 518,152 337,499 62.08%
PBT 70,174 51,773 34,285 17,944 66,334 47,850 30,726 72.99%
Tax -14,163 -10,135 -6,993 -3,582 -13,562 -9,084 -6,082 75.23%
NP 56,011 41,638 27,292 14,362 52,772 38,766 24,644 72.43%
-
NP to SH 56,021 41,627 27,404 14,370 52,750 38,746 24,623 72.55%
-
Tax Rate 20.18% 19.58% 20.40% 19.96% 20.45% 18.98% 19.79% -
Total Cost 642,718 495,514 340,744 178,946 636,014 479,386 312,855 61.25%
-
Net Worth 468,317 454,102 444,145 438,661 424,170 409,992 405,125 10.09%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 21,287 8,041 8,032 - 17,438 8,011 8,008 91.32%
Div Payout % 38.00% 19.32% 29.31% - 33.06% 20.68% 32.52% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 468,317 454,102 444,145 438,661 424,170 409,992 405,125 10.09%
NOSH 475,089 474,939 473,649 472,364 471,914 471,654 471,124 0.55%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.02% 7.75% 7.42% 7.43% 7.66% 7.48% 7.30% -
ROE 11.96% 9.17% 6.17% 3.28% 12.44% 9.45% 6.08% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 147.71 113.56 77.89 40.98 146.15 109.95 71.64 61.64%
EPS 11.84 8.80 5.80 3.05 11.19 8.22 5.23 71.98%
DPS 4.50 1.70 1.70 0.00 3.70 1.70 1.70 90.79%
NAPS 0.99 0.96 0.94 0.93 0.90 0.87 0.86 9.79%
Adjusted Per Share Value based on latest NOSH - 472,364
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 97.03 74.60 51.11 26.85 95.65 71.96 46.87 62.07%
EPS 7.78 5.78 3.81 2.00 7.33 5.38 3.42 72.53%
DPS 2.96 1.12 1.12 0.00 2.42 1.11 1.11 91.72%
NAPS 0.6504 0.6306 0.6168 0.6092 0.5891 0.5694 0.5626 10.10%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.54 3.24 2.80 2.11 2.24 2.18 2.17 -
P/RPS 2.40 2.85 3.59 5.15 1.53 1.98 3.03 -14.33%
P/EPS 29.89 36.82 48.28 69.26 20.01 26.51 41.52 -19.59%
EY 3.35 2.72 2.07 1.44 5.00 3.77 2.41 24.42%
DY 1.27 0.52 0.61 0.00 1.65 0.78 0.78 38.19%
P/NAPS 3.58 3.38 2.98 2.27 2.49 2.51 2.52 26.23%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 19/11/20 26/08/20 21/05/20 19/02/20 21/11/19 21/08/19 -
Price 3.30 3.60 3.72 2.90 2.41 2.40 2.03 -
P/RPS 2.23 3.17 4.78 7.08 1.65 2.18 2.83 -14.62%
P/EPS 27.87 40.91 64.14 95.19 21.53 29.19 38.84 -19.76%
EY 3.59 2.44 1.56 1.05 4.64 3.43 2.57 24.83%
DY 1.36 0.47 0.46 0.00 1.54 0.71 0.84 37.68%
P/NAPS 3.33 3.75 3.96 3.12 2.68 2.76 2.36 25.67%

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