[AHEALTH] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.06%
YoY- -8.55%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 634,661 634,012 620,264 611,825 597,055 588,443 581,269 6.05%
PBT 63,576 59,661 56,047 49,746 47,980 46,840 46,294 23.62%
Tax -12,565 -12,051 -11,559 -11,291 -12,067 -11,572 -11,306 7.31%
NP 51,011 47,610 44,488 38,455 35,913 35,268 34,988 28.66%
-
NP to SH 50,951 47,549 44,459 38,414 35,880 35,233 34,955 28.64%
-
Tax Rate 19.76% 20.20% 20.62% 22.70% 25.15% 24.71% 24.42% -
Total Cost 583,650 586,402 575,776 573,370 561,142 553,175 546,281 4.52%
-
Net Worth 360,809 356,123 343,237 330,351 325,665 322,151 311,608 10.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 15,228 14,057 14,057 13,471 13,471 13,471 13,471 8.54%
Div Payout % 29.89% 29.56% 31.62% 35.07% 37.55% 38.24% 38.54% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 360,809 356,123 343,237 330,351 325,665 322,151 311,608 10.29%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.04% 7.51% 7.17% 6.29% 6.02% 5.99% 6.02% -
ROE 14.12% 13.35% 12.95% 11.63% 11.02% 10.94% 11.22% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 541.77 541.22 529.48 522.28 509.67 502.32 496.19 6.05%
EPS 43.49 40.59 37.95 32.79 30.63 30.08 29.84 28.63%
DPS 13.00 12.00 12.00 11.50 11.50 11.50 11.50 8.54%
NAPS 3.08 3.04 2.93 2.82 2.78 2.75 2.66 10.29%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 88.14 88.05 86.14 84.97 82.92 81.72 80.72 6.05%
EPS 7.08 6.60 6.17 5.33 4.98 4.89 4.85 28.77%
DPS 2.11 1.95 1.95 1.87 1.87 1.87 1.87 8.40%
NAPS 0.5011 0.4946 0.4767 0.4588 0.4523 0.4474 0.4327 10.30%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 6.79 5.48 5.60 5.10 4.70 4.90 4.30 -
P/RPS 1.25 1.01 1.06 0.98 0.92 0.98 0.87 27.41%
P/EPS 15.61 13.50 14.76 15.55 15.35 16.29 14.41 5.49%
EY 6.41 7.41 6.78 6.43 6.52 6.14 6.94 -5.17%
DY 1.91 2.19 2.14 2.25 2.45 2.35 2.67 -20.06%
P/NAPS 2.20 1.80 1.91 1.81 1.69 1.78 1.62 22.70%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 24/05/18 22/02/18 14/11/17 16/08/17 17/05/17 23/02/17 -
Price 7.25 5.76 4.90 5.50 4.74 4.70 4.65 -
P/RPS 1.34 1.06 0.93 1.05 0.93 0.94 0.94 26.74%
P/EPS 16.67 14.19 12.91 16.77 15.48 15.63 15.58 4.62%
EY 6.00 7.05 7.75 5.96 6.46 6.40 6.42 -4.42%
DY 1.79 2.08 2.45 2.09 2.43 2.45 2.47 -19.36%
P/NAPS 2.35 1.89 1.67 1.95 1.71 1.71 1.75 21.78%

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