[AHEALTH] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 156.57%
YoY- 44.64%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 163,061 152,585 144,146 134,248 123,305 106,210 95,993 9.22%
PBT 16,739 16,380 10,079 17,165 12,671 10,566 9,918 9.11%
Tax 64 -3,581 -3,313 -3,338 -3,126 -2,923 -2,020 -
NP 16,803 12,799 6,766 13,827 9,545 7,643 7,898 13.40%
-
NP to SH 16,804 12,801 6,756 13,806 9,545 7,643 7,890 13.42%
-
Tax Rate -0.38% 21.86% 32.87% 19.45% 24.67% 27.66% 20.37% -
Total Cost 146,258 139,786 137,380 120,421 113,760 98,567 88,095 8.81%
-
Net Worth 381,202 343,237 311,608 288,179 260,064 235,161 216,569 9.87%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,210 7,614 7,028 7,028 7,028 5,621 10,312 -3.72%
Div Payout % 48.86% 59.48% 104.04% 50.91% 73.64% 73.55% 130.71% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 381,202 343,237 311,608 288,179 260,064 235,161 216,569 9.87%
NOSH 117,546 117,146 117,146 117,146 117,146 93,690 93,752 3.83%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.30% 8.39% 4.69% 10.30% 7.74% 7.20% 8.23% -
ROE 4.41% 3.73% 2.17% 4.79% 3.67% 3.25% 3.64% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 139.02 130.25 123.05 114.60 105.26 113.36 102.39 5.22%
EPS 14.33 10.93 5.77 11.79 8.13 6.50 8.42 9.26%
DPS 7.00 6.50 6.00 6.00 6.00 6.00 11.00 -7.25%
NAPS 3.25 2.93 2.66 2.46 2.22 2.51 2.31 5.85%
Adjusted Per Share Value based on latest NOSH - 117,146
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.64 21.19 20.02 18.64 17.12 14.75 13.33 9.22%
EPS 2.33 1.78 0.94 1.92 1.33 1.06 1.10 13.31%
DPS 1.14 1.06 0.98 0.98 0.98 0.78 1.43 -3.70%
NAPS 0.5294 0.4767 0.4327 0.4002 0.3612 0.3266 0.3008 9.87%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 7.80 5.60 4.30 3.60 3.58 4.50 3.68 -
P/RPS 5.61 4.30 3.49 3.14 3.40 3.97 3.59 7.72%
P/EPS 54.44 51.25 74.56 30.55 43.94 55.16 43.73 3.71%
EY 1.84 1.95 1.34 3.27 2.28 1.81 2.29 -3.57%
DY 0.90 1.16 1.40 1.67 1.68 1.33 2.99 -18.12%
P/NAPS 2.40 1.91 1.62 1.46 1.61 1.79 1.59 7.09%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 22/02/18 23/02/17 25/02/16 25/02/15 26/02/14 27/02/13 -
Price 8.95 4.90 4.65 3.41 3.64 4.40 4.14 -
P/RPS 6.44 3.76 3.78 2.98 3.46 3.88 4.04 8.07%
P/EPS 62.47 44.84 80.63 28.93 44.67 53.94 49.19 4.06%
EY 1.60 2.23 1.24 3.46 2.24 1.85 2.03 -3.88%
DY 0.78 1.33 1.29 1.76 1.65 1.36 2.66 -18.48%
P/NAPS 2.75 1.67 1.75 1.39 1.64 1.75 1.79 7.41%

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