[AHEALTH] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.47%
YoY- -7.0%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 928,230 876,332 764,134 716,202 690,869 652,798 623,572 6.85%
PBT 526,230 106,752 66,809 69,030 63,800 70,041 52,889 46.63%
Tax -22,326 -18,570 -15,205 -13,513 -12,112 -14,222 -10,637 13.14%
NP 503,904 88,181 51,604 55,517 51,688 55,818 42,252 51.12%
-
NP to SH 503,904 88,186 51,618 55,502 51,661 55,702 42,210 51.14%
-
Tax Rate 4.24% 17.40% 22.76% 19.58% 18.98% 20.31% 20.11% -
Total Cost 424,326 788,150 712,530 660,685 639,181 596,980 581,320 -5.10%
-
Net Worth 900,049 516,949 487,811 454,102 409,992 365,595 330,351 18.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 23,810 18,970 15,786 10,721 10,681 10,155 8,590 18.51%
Div Payout % 4.73% 21.51% 30.58% 19.32% 20.68% 18.23% 20.35% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 900,049 516,949 487,811 454,102 409,992 365,595 330,351 18.17%
NOSH 718,137 477,451 476,179 474,939 471,654 117,431 117,146 35.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 54.29% 10.06% 6.75% 7.75% 7.48% 8.55% 6.78% -
ROE 55.99% 17.06% 10.58% 12.22% 12.60% 15.24% 12.78% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 129.95 184.78 161.34 151.41 146.60 557.10 532.30 -20.93%
EPS 70.55 18.60 10.89 11.73 10.96 47.53 36.03 11.84%
DPS 3.33 4.00 3.33 2.27 2.27 8.67 7.33 -12.31%
NAPS 1.26 1.09 1.03 0.96 0.87 3.12 2.82 -12.55%
Adjusted Per Share Value based on latest NOSH - 476,179
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 128.91 121.70 106.12 99.46 95.94 90.66 86.60 6.85%
EPS 69.98 12.25 7.17 7.71 7.17 7.74 5.86 51.15%
DPS 3.31 2.63 2.19 1.49 1.48 1.41 1.19 18.58%
NAPS 1.2499 0.7179 0.6774 0.6306 0.5694 0.5077 0.4588 18.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.50 3.16 2.81 3.24 2.18 8.25 5.10 -
P/RPS 1.92 1.71 1.74 2.14 1.49 1.48 0.96 12.24%
P/EPS 3.54 16.99 25.78 27.61 19.89 17.35 14.15 -20.61%
EY 28.22 5.88 3.88 3.62 5.03 5.76 7.07 25.93%
DY 1.33 1.27 1.19 0.70 1.04 1.05 1.44 -1.31%
P/NAPS 1.98 2.90 2.73 3.38 2.51 2.64 1.81 1.50%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 16/11/22 17/11/21 19/11/20 21/11/19 15/11/18 14/11/17 -
Price 2.39 3.39 2.67 3.60 2.40 8.10 5.50 -
P/RPS 1.84 1.83 1.65 2.38 1.64 1.45 1.03 10.14%
P/EPS 3.39 18.23 24.50 30.68 21.89 17.04 15.26 -22.16%
EY 29.52 5.49 4.08 3.26 4.57 5.87 6.55 28.50%
DY 1.39 1.18 1.25 0.63 0.94 1.07 1.33 0.73%
P/NAPS 1.90 3.11 2.59 3.75 2.76 2.60 1.95 -0.43%

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