[AHEALTH] YoY Cumulative 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- 56.71%
YoY- -7.0%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 696,173 657,249 573,101 537,152 518,152 489,599 467,679 6.85%
PBT 394,673 80,064 50,107 51,773 47,850 52,531 39,667 46.63%
Tax -16,745 -13,928 -11,404 -10,135 -9,084 -10,667 -7,978 13.14%
NP 377,928 66,136 38,703 41,638 38,766 41,864 31,689 51.12%
-
NP to SH 377,928 66,140 38,714 41,627 38,746 41,777 31,658 51.14%
-
Tax Rate 4.24% 17.40% 22.76% 19.58% 18.98% 20.31% 20.11% -
Total Cost 318,245 591,113 534,398 495,514 479,386 447,735 435,990 -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 17,858 14,227 11,840 8,041 8,011 7,616 6,443 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 41.99% 12.79% 7.94% 9.17% 9.45% 11.43% 9.58% -
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 97.46 138.58 121.01 113.56 109.95 417.83 399.23 -20.93%
EPS 52.91 13.95 8.17 8.80 8.22 35.65 27.02 11.84%
DPS 2.50 3.00 2.50 1.70 1.70 6.50 5.50 -12.30%
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 96.68 91.27 79.59 74.60 71.96 67.99 64.95 6.85%
EPS 52.48 9.19 5.38 5.78 5.38 5.80 4.40 51.12%
DPS 2.48 1.98 1.64 1.12 1.11 1.06 0.89 18.61%
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 2.57 2.28 2.32 2.85 1.98 1.97 1.28 12.31%
P/EPS 4.73 22.66 34.38 36.82 26.51 23.14 18.87 -20.58%
EY 21.16 4.41 2.91 2.72 3.77 4.32 5.30 25.93%
DY 1.00 0.95 0.89 0.52 0.78 0.79 1.08 -1.27%
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 2.45 2.45 2.21 3.17 2.18 1.94 1.38 10.03%
P/EPS 4.52 24.31 32.66 40.91 29.19 22.72 20.35 -22.17%
EY 22.14 4.11 3.06 2.44 3.43 4.40 4.91 28.51%
DY 1.05 0.88 0.94 0.47 0.71 0.80 1.00 0.81%
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