[AHEALTH] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 6.55%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 877,742 854,904 833,883 807,192 770,756 734,678 692,736 17.04%
PBT 120,355 105,368 91,524 79,793 75,411 68,508 67,445 46.96%
Tax -19,384 -18,499 -17,531 -16,463 -15,975 -15,432 -14,027 23.99%
NP 100,971 86,869 73,993 63,330 59,436 53,076 53,418 52.69%
-
NP to SH 100,975 86,844 73,973 63,309 59,418 53,108 53,321 52.88%
-
Tax Rate 16.11% 17.56% 19.15% 20.63% 21.18% 22.53% 20.80% -
Total Cost 776,771 768,035 759,890 743,862 711,320 681,602 639,318 13.82%
-
Net Worth 559,642 516,949 502,607 521,010 506,770 487,811 478,178 11.02%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 40,309 56,850 56,850 54,461 54,461 25,081 25,081 37.08%
Div Payout % 39.92% 65.46% 76.85% 86.03% 91.66% 47.23% 47.04% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 559,642 516,949 502,607 521,010 506,770 487,811 478,178 11.02%
NOSH 477,577 477,451 477,118 476,281 476,249 476,179 475,679 0.26%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.50% 10.16% 8.87% 7.85% 7.71% 7.22% 7.71% -
ROE 18.04% 16.80% 14.72% 12.15% 11.72% 10.89% 11.15% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 185.07 180.26 175.87 170.42 162.74 155.13 146.32 16.90%
EPS 21.29 18.31 15.60 13.37 12.55 11.21 11.26 52.72%
DPS 8.50 12.00 12.00 11.50 11.50 5.30 5.30 36.89%
NAPS 1.18 1.09 1.06 1.10 1.07 1.03 1.01 10.89%
Adjusted Per Share Value based on latest NOSH - 476,281
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 121.89 118.72 115.80 112.10 107.04 102.03 96.20 17.04%
EPS 14.02 12.06 10.27 8.79 8.25 7.38 7.40 52.93%
DPS 5.60 7.89 7.89 7.56 7.56 3.48 3.48 37.20%
NAPS 0.7772 0.7179 0.698 0.7235 0.7038 0.6774 0.6641 11.02%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.52 3.16 2.70 2.88 2.69 2.81 3.13 -
P/RPS 1.90 1.75 1.54 1.69 1.65 1.81 2.14 -7.60%
P/EPS 16.53 17.26 17.31 21.55 21.44 25.06 27.79 -29.20%
EY 6.05 5.79 5.78 4.64 4.66 3.99 3.60 41.21%
DY 2.41 3.80 4.44 3.99 4.28 1.89 1.69 26.61%
P/NAPS 2.98 2.90 2.55 2.62 2.51 2.73 3.10 -2.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 16/11/22 16/08/22 18/05/22 23/02/22 17/11/21 19/08/21 -
Price 3.39 3.39 3.10 3.05 2.56 2.67 2.90 -
P/RPS 1.83 1.88 1.76 1.79 1.57 1.72 1.98 -5.10%
P/EPS 15.92 18.51 19.87 22.82 20.41 23.81 25.75 -27.36%
EY 6.28 5.40 5.03 4.38 4.90 4.20 3.88 37.73%
DY 2.51 3.54 3.87 3.77 4.49 1.99 1.83 23.37%
P/NAPS 2.87 3.11 2.92 2.77 2.39 2.59 2.87 0.00%

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
Post a Comment