[AHEALTH] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -0.39%
YoY- -3.98%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 962,254 913,401 833,883 692,736 719,323 665,813 634,661 7.17%
PBT 114,489 436,882 91,524 67,445 69,893 66,102 63,576 10.29%
Tax -25,413 -21,402 -17,531 -14,027 -14,473 -9,713 -12,565 12.44%
NP 89,076 415,480 73,993 53,418 55,420 56,389 51,011 9.72%
-
NP to SH 89,076 415,481 73,973 53,321 55,531 56,324 50,951 9.74%
-
Tax Rate 22.20% 4.90% 19.15% 20.80% 20.71% 14.69% 19.76% -
Total Cost 873,178 497,921 759,890 639,318 663,903 609,424 583,650 6.93%
-
Net Worth 808,150 885,728 502,607 478,178 444,145 405,125 360,809 14.37%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 182,184 43,942 56,850 25,081 17,458 16,218 15,228 51.17%
Div Payout % 204.53% 10.58% 76.85% 47.04% 31.44% 28.80% 29.89% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 808,150 885,728 502,607 478,178 444,145 405,125 360,809 14.37%
NOSH 719,651 718,028 477,118 475,679 473,649 471,124 117,146 35.29%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.26% 45.49% 8.87% 7.71% 7.70% 8.47% 8.04% -
ROE 11.02% 46.91% 14.72% 11.15% 12.50% 13.90% 14.12% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 134.55 127.87 175.87 146.32 152.24 141.34 541.77 -20.70%
EPS 12.46 58.17 15.60 11.26 11.75 11.96 43.49 -18.79%
DPS 25.50 6.15 12.00 5.30 3.70 3.44 13.00 11.87%
NAPS 1.13 1.24 1.06 1.01 0.94 0.86 3.08 -15.37%
Adjusted Per Share Value based on latest NOSH - 475,679
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 133.63 126.85 115.80 96.20 99.89 92.46 88.14 7.17%
EPS 12.37 57.70 10.27 7.40 7.71 7.82 7.08 9.73%
DPS 25.30 6.10 7.89 3.48 2.42 2.25 2.11 51.23%
NAPS 1.1223 1.23 0.698 0.6641 0.6168 0.5626 0.5011 14.36%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.85 2.37 2.70 3.13 2.80 2.17 6.79 -
P/RPS 2.12 1.85 1.54 2.14 1.84 1.54 1.25 9.19%
P/EPS 22.88 4.07 17.31 27.79 23.82 18.15 15.61 6.57%
EY 4.37 24.54 5.78 3.60 4.20 5.51 6.41 -6.17%
DY 8.95 2.60 4.44 1.69 1.32 1.59 1.91 29.32%
P/NAPS 2.52 1.91 2.55 3.10 2.98 2.52 2.20 2.28%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 23/08/23 16/08/22 19/08/21 26/08/20 21/08/19 16/08/18 -
Price 2.72 2.53 3.10 2.90 3.72 2.03 7.25 -
P/RPS 2.02 1.98 1.76 1.98 2.44 1.44 1.34 7.07%
P/EPS 21.84 4.35 19.87 25.75 31.65 16.98 16.67 4.60%
EY 4.58 22.99 5.03 3.88 3.16 5.89 6.00 -4.39%
DY 9.38 2.43 3.87 1.83 0.99 1.70 1.79 31.75%
P/NAPS 2.41 2.04 2.92 2.87 3.96 2.36 2.35 0.42%

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