[AHEALTH] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 5.63%
YoY- -1.9%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 907,618 807,192 684,907 703,865 662,489 634,012 588,443 7.48%
PBT 130,209 79,793 67,666 69,735 67,287 59,661 46,840 18.56%
Tax -20,726 -16,463 -14,141 -14,015 -10,427 -12,051 -11,572 10.19%
NP 109,483 63,330 53,525 55,720 56,860 47,610 35,268 20.76%
-
NP to SH 109,487 63,309 53,530 55,721 56,799 47,549 35,233 20.79%
-
Tax Rate 15.92% 20.63% 20.90% 20.10% 15.50% 20.20% 24.71% -
Total Cost 798,135 743,862 631,382 648,145 605,629 586,402 553,175 6.29%
-
Net Worth 583,445 521,010 477,968 438,661 392,099 356,123 322,151 10.40%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 40,309 54,461 21,277 17,434 15,825 14,057 13,471 20.03%
Div Payout % 36.82% 86.03% 39.75% 31.29% 27.86% 29.56% 38.24% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 583,445 521,010 477,968 438,661 392,099 356,123 322,151 10.40%
NOSH 477,674 476,281 475,309 472,364 117,661 117,146 117,146 26.38%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.06% 7.85% 7.81% 7.92% 8.58% 7.51% 5.99% -
ROE 18.77% 12.15% 11.20% 12.70% 14.49% 13.35% 10.94% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 191.34 170.42 144.73 149.23 564.32 541.22 502.32 -14.85%
EPS 23.08 13.37 11.31 11.81 48.38 40.59 30.08 -4.31%
DPS 8.50 11.50 4.50 3.70 13.50 12.00 11.50 -4.91%
NAPS 1.23 1.10 1.01 0.93 3.34 3.04 2.75 -12.54%
Adjusted Per Share Value based on latest NOSH - 472,364
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 126.04 112.10 95.12 97.75 92.00 88.05 81.72 7.48%
EPS 15.20 8.79 7.43 7.74 7.89 6.60 4.89 20.79%
DPS 5.60 7.56 2.95 2.42 2.20 1.95 1.87 20.04%
NAPS 0.8103 0.7235 0.6638 0.6092 0.5445 0.4946 0.4474 10.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.08 2.88 2.93 2.11 8.87 5.48 4.90 -
P/RPS 2.13 1.69 2.02 1.41 1.57 1.01 0.98 13.80%
P/EPS 17.68 21.55 25.90 17.86 18.33 13.50 16.29 1.37%
EY 5.66 4.64 3.86 5.60 5.45 7.41 6.14 -1.34%
DY 2.08 3.99 1.54 1.75 1.52 2.19 2.35 -2.01%
P/NAPS 3.32 2.62 2.90 2.27 2.66 1.80 1.78 10.94%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 18/05/22 20/05/21 21/05/20 23/05/19 24/05/18 17/05/17 -
Price 4.16 3.05 2.90 2.90 8.60 5.76 4.70 -
P/RPS 2.17 1.79 2.00 1.94 1.52 1.06 0.94 14.95%
P/EPS 18.02 22.82 25.64 24.55 17.77 14.19 15.63 2.39%
EY 5.55 4.38 3.90 4.07 5.63 7.05 6.40 -2.34%
DY 2.04 3.77 1.55 1.28 1.57 2.08 2.45 -3.00%
P/NAPS 3.38 2.77 2.87 3.12 2.57 1.89 1.71 12.02%

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