[AHEALTH] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 8.68%
YoY- 40.24%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 597,055 588,443 581,269 571,371 556,679 534,273 526,859 8.70%
PBT 47,980 46,840 46,294 53,380 49,565 46,328 45,842 3.08%
Tax -12,067 -11,572 -11,306 -11,331 -10,876 -10,692 -11,579 2.79%
NP 35,913 35,268 34,988 42,049 38,689 35,636 34,263 3.18%
-
NP to SH 35,880 35,233 34,955 42,004 38,649 35,603 34,236 3.17%
-
Tax Rate 25.15% 24.71% 24.42% 21.23% 21.94% 23.08% 25.26% -
Total Cost 561,142 553,175 546,281 529,322 517,990 498,637 492,596 9.08%
-
Net Worth 325,665 322,151 311,608 301,065 298,722 296,379 288,179 8.50%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 13,471 13,471 13,471 13,471 13,471 12,886 12,886 3.00%
Div Payout % 37.55% 38.24% 38.54% 32.07% 34.86% 36.19% 37.64% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 325,665 322,151 311,608 301,065 298,722 296,379 288,179 8.50%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.02% 5.99% 6.02% 7.36% 6.95% 6.67% 6.50% -
ROE 11.02% 10.94% 11.22% 13.95% 12.94% 12.01% 11.88% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 509.67 502.32 496.19 487.74 475.20 456.07 449.75 8.70%
EPS 30.63 30.08 29.84 35.86 32.99 30.39 29.23 3.17%
DPS 11.50 11.50 11.50 11.50 11.50 11.00 11.00 3.01%
NAPS 2.78 2.75 2.66 2.57 2.55 2.53 2.46 8.50%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 82.92 81.72 80.72 79.35 77.31 74.20 73.17 8.70%
EPS 4.98 4.89 4.85 5.83 5.37 4.94 4.75 3.20%
DPS 1.87 1.87 1.87 1.87 1.87 1.79 1.79 2.96%
NAPS 0.4523 0.4474 0.4327 0.4181 0.4148 0.4116 0.4002 8.50%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.70 4.90 4.30 4.54 3.89 3.73 3.60 -
P/RPS 0.92 0.98 0.87 0.93 0.82 0.82 0.80 9.77%
P/EPS 15.35 16.29 14.41 12.66 11.79 12.27 12.32 15.80%
EY 6.52 6.14 6.94 7.90 8.48 8.15 8.12 -13.62%
DY 2.45 2.35 2.67 2.53 2.96 2.95 3.06 -13.78%
P/NAPS 1.69 1.78 1.62 1.77 1.53 1.47 1.46 10.25%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 17/05/17 23/02/17 15/11/16 17/08/16 18/05/16 25/02/16 -
Price 4.74 4.70 4.65 4.60 3.82 3.94 3.41 -
P/RPS 0.93 0.94 0.94 0.94 0.80 0.86 0.76 14.41%
P/EPS 15.48 15.63 15.58 12.83 11.58 12.96 11.67 20.74%
EY 6.46 6.40 6.42 7.79 8.64 7.71 8.57 -17.18%
DY 2.43 2.45 2.47 2.50 3.01 2.79 3.23 -17.29%
P/NAPS 1.71 1.71 1.75 1.79 1.50 1.56 1.39 14.82%

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