[AHEALTH] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[AHEALTH] APEX HEALTHCARE BHD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -0.34%

YoY- -1.41%

Quarter Report

AHEALTH - Q2Y2020.pdf

Latest QR

Upcoming QR

AHEALTH's Result

AHEALTH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	913,401	833,883	692,736	719,323	665,813	634,661	597,055	7.33%
YoY %	9.54%	20.38%	-3.70%	8.04%	4.91%	6.30%	-	-
Horiz. %	152.98%	139.67%	116.03%	120.48%	111.52%	106.30%	100.00%	-
PBT	436,882	91,524	67,445	69,893	66,102	63,576	47,980	44.48%
YoY %	377.34%	35.70%	-3.50%	5.74%	3.97%	32.51%	-	-
Horiz. %	910.55%	190.75%	140.57%	145.67%	137.77%	132.51%	100.00%	-
Tax	-21,402	-17,531	-14,027	-14,473	-9,713	-12,565	-12,067	10.01%
YoY %	-22.08%	-24.98%	3.08%	-49.01%	22.70%	-4.13%	-	-
Horiz. %	177.36%	145.28%	116.24%	119.94%	80.49%	104.13%	100.00%	-
NP	415,480	73,993	53,418	55,420	56,389	51,011	35,913	50.36%
YoY %	461.51%	38.52%	-3.61%	-1.72%	10.54%	42.04%	-	-
Horiz. %	1,156.91%	206.03%	148.74%	154.32%	157.02%	142.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	415,481	73,973	53,321	55,531	56,324	50,951	35,880	50.38%
YoY %	461.67%	38.73%	-3.98%	-1.41%	10.55%	42.00%	-	-
Horiz. %	1,157.97%	206.17%	148.61%	154.77%	156.98%	142.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.90%	19.15%	20.80%	20.71%	14.69%	19.76%	25.15%	-
YoY %	-74.41%	-7.93%	0.43%	40.98%	-25.66%	-21.43%	-	-
Horiz. %	19.48%	76.14%	82.70%	82.35%	58.41%	78.57%	100.00%	-
Total Cost	497,921	759,890	639,318	663,903	609,424	583,650	561,142	-1.97%
YoY %	-34.47%	18.86%	-3.70%	8.94%	4.42%	4.01%	-	-
Horiz. %	88.73%	135.42%	113.93%	118.31%	108.60%	104.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	885,728	502,607	478,178	444,145	405,125	360,809	325,665	18.13%
YoY %	76.23%	5.11%	7.66%	9.63%	12.28%	10.79%	-	-
Horiz. %	271.98%	154.33%	146.83%	136.38%	124.40%	110.79%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	43,942	56,850	25,081	17,458	16,218	15,228	13,471	21.77%
YoY %	-22.71%	126.67%	43.66%	7.65%	6.50%	13.04%	-	-
Horiz. %	326.20%	422.02%	186.19%	129.60%	120.39%	113.04%	100.00%	-
Div Payout %	10.58%	76.85%	47.04%	31.44%	28.80%	29.89%	37.55%	-
YoY %	-86.23%	63.37%	49.62%	9.17%	-3.65%	-20.40%	-	-
Horiz. %	28.18%	204.66%	125.27%	83.73%	76.70%	79.60%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	885,728	502,607	478,178	444,145	405,125	360,809	325,665	18.13%
YoY %	76.23%	5.11%	7.66%	9.63%	12.28%	10.79%	-	-
Horiz. %	271.98%	154.33%	146.83%	136.38%	124.40%	110.79%	100.00%	-
NOSH	718,028	477,118	475,679	473,649	471,124	117,146	117,146	35.26%
YoY %	50.49%	0.30%	0.43%	0.54%	302.17%	0.00%	-	-
Horiz. %	612.93%	407.28%	406.06%	404.32%	402.17%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	45.49%	8.87%	7.71%	7.70%	8.47%	8.04%	6.02%	-
YoY %	412.85%	15.05%	0.13%	-9.09%	5.35%	33.55%	-	-
Horiz. %	755.65%	147.34%	128.07%	127.91%	140.70%	133.55%	100.00%	-
ROE	46.91%	14.72%	11.15%	12.50%	13.90%	14.12%	11.02%	-
YoY %	218.68%	32.02%	-10.80%	-10.07%	-1.56%	28.13%	-	-
Horiz. %	425.68%	133.58%	101.18%	113.43%	126.13%	128.13%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	127.87	175.87	146.32	152.24	141.34	541.77	509.67	-20.57%
YoY %	-27.29%	20.20%	-3.89%	7.71%	-73.91%	6.30%	-	-
Horiz. %	25.09%	34.51%	28.71%	29.87%	27.73%	106.30%	100.00%	-
EPS	58.17	15.60	11.26	11.75	11.96	43.49	30.63	11.27%
YoY %	272.88%	38.54%	-4.17%	-1.76%	-72.50%	41.98%	-	-
Horiz. %	189.91%	50.93%	36.76%	38.36%	39.05%	141.98%	100.00%	-
DPS	6.15	12.00	5.30	3.70	3.44	13.00	11.50	-9.90%
YoY %	-48.75%	126.42%	43.24%	7.56%	-73.54%	13.04%	-	-
Horiz. %	53.48%	104.35%	46.09%	32.17%	29.91%	113.04%	100.00%	-
NAPS	1.24	1.06	1.01	0.94	0.86	3.08	2.78	-12.58%
YoY %	16.98%	4.95%	7.45%	9.30%	-72.08%	10.79%	-	-
Horiz. %	44.60%	38.13%	36.33%	33.81%	30.94%	110.79%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 473,649
RPS	126.85	115.80	96.20	99.89	92.46	88.14	82.92	7.33%
YoY %	9.54%	20.37%	-3.69%	8.04%	4.90%	6.30%	-	-
Horiz. %	152.98%	139.65%	116.02%	120.47%	111.51%	106.30%	100.00%	-
EPS	57.70	10.27	7.40	7.71	7.82	7.08	4.98	50.39%
YoY %	461.83%	38.78%	-4.02%	-1.41%	10.45%	42.17%	-	-
Horiz. %	1,158.63%	206.22%	148.59%	154.82%	157.03%	142.17%	100.00%	-
DPS	6.10	7.89	3.48	2.42	2.25	2.11	1.87	21.77%
YoY %	-22.69%	126.72%	43.80%	7.56%	6.64%	12.83%	-	-
Horiz. %	326.20%	421.93%	186.10%	129.41%	120.32%	112.83%	100.00%	-
NAPS	1.23	0.698	0.6641	0.6168	0.5626	0.5011	0.4523	18.13%
YoY %	76.22%	5.10%	7.67%	9.63%	12.27%	10.79%	-	-
Horiz. %	271.94%	154.32%	146.83%	136.37%	124.39%	110.79%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.37	2.70	3.13	2.80	2.17	6.79	4.70	-
P/RPS	1.85	1.54	2.14	1.84	1.54	1.25	0.92	12.34%
YoY %	20.13%	-28.04%	16.30%	19.48%	23.20%	35.87%	-	-
Horiz. %	201.09%	167.39%	232.61%	200.00%	167.39%	135.87%	100.00%	-
P/EPS	4.07	17.31	27.79	23.82	18.15	15.61	15.35	-19.83%
YoY %	-76.49%	-37.71%	16.67%	31.24%	16.27%	1.69%	-	-
Horiz. %	26.51%	112.77%	181.04%	155.18%	118.24%	101.69%	100.00%	-
EY	24.54	5.78	3.60	4.20	5.51	6.41	6.52	24.70%
YoY %	324.57%	60.56%	-14.29%	-23.77%	-14.04%	-1.69%	-	-
Horiz. %	376.38%	88.65%	55.21%	64.42%	84.51%	98.31%	100.00%	-
DY	2.60	4.44	1.69	1.32	1.59	1.91	2.45	0.99%
YoY %	-41.44%	162.72%	28.03%	-16.98%	-16.75%	-22.04%	-	-
Horiz. %	106.12%	181.22%	68.98%	53.88%	64.90%	77.96%	100.00%	-
P/NAPS	1.91	2.55	3.10	2.98	2.52	2.20	1.69	2.05%
YoY %	-25.10%	-17.74%	4.03%	18.25%	14.55%	30.18%	-	-
Horiz. %	113.02%	150.89%	183.43%	176.33%	149.11%	130.18%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	23/08/23	16/08/22	19/08/21	26/08/20	21/08/19	16/08/18	16/08/17	-
Price	2.53	3.10	2.90	3.72	2.03	7.25	4.74	-
P/RPS	1.98	1.76	1.98	2.44	1.44	1.34	0.93	13.41%
YoY %	12.50%	-11.11%	-18.85%	69.44%	7.46%	44.09%	-	-
Horiz. %	212.90%	189.25%	212.90%	262.37%	154.84%	144.09%	100.00%	-
P/EPS	4.35	19.87	25.75	31.65	16.98	16.67	15.48	-19.06%
YoY %	-78.11%	-22.83%	-18.64%	86.40%	1.86%	7.69%	-	-
Horiz. %	28.10%	128.36%	166.34%	204.46%	109.69%	107.69%	100.00%	-
EY	22.99	5.03	3.88	3.16	5.89	6.00	6.46	23.54%
YoY %	357.06%	29.64%	22.78%	-46.35%	-1.83%	-7.12%	-	-
Horiz. %	355.88%	77.86%	60.06%	48.92%	91.18%	92.88%	100.00%	-
DY	2.43	3.87	1.83	0.99	1.70	1.79	2.43	0.00%
YoY %	-37.21%	111.48%	84.85%	-41.76%	-5.03%	-26.34%	-	-
Horiz. %	100.00%	159.26%	75.31%	40.74%	69.96%	73.66%	100.00%	-
P/NAPS	2.04	2.92	2.87	3.96	2.36	2.35	1.71	2.98%
YoY %	-30.14%	1.74%	-27.53%	67.80%	0.43%	37.43%	-	-
Horiz. %	119.30%	170.76%	167.84%	231.58%	138.01%	137.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos