Highlights

[AHEALTH] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [AHEALTH]: APEX HEALTHCARE BHD
Announcement Date 16-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     1.02%    YoY -     4.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 673,600 620,264 623,572 619,898 618,608 581,269 582,830 10.14%
  QoQ % 8.60% -0.53% 0.59% 0.21% 6.42% -0.27% -
  Horiz. % 115.57% 106.42% 106.99% 106.36% 106.14% 99.73% 100.00%
PBT 66,104 56,047 52,889 52,730 51,648 46,294 48,286 23.32%
  QoQ % 17.94% 5.97% 0.30% 2.09% 11.57% -4.13% -
  Horiz. % 136.90% 116.07% 109.53% 109.20% 106.96% 95.87% 100.00%
Tax -13,220 -11,559 -10,637 -11,932 -11,252 -11,306 -10,657 15.46%
  QoQ % -14.37% -8.66% 10.85% -6.04% 0.48% -6.09% -
  Horiz. % 124.05% 108.46% 99.81% 111.96% 105.58% 106.09% 100.00%
NP 52,884 44,488 42,252 40,798 40,396 34,988 37,629 25.49%
  QoQ % 18.87% 5.29% 3.56% 1.00% 15.46% -7.02% -
  Horiz. % 140.54% 118.23% 112.28% 108.42% 107.35% 92.98% 100.00%
NP to SH 52,724 44,459 42,210 40,776 40,364 34,954 37,597 25.31%
  QoQ % 18.59% 5.33% 3.52% 1.02% 15.48% -7.03% -
  Horiz. % 140.23% 118.25% 112.27% 108.45% 107.36% 92.97% 100.00%
Tax Rate 20.00 % 20.62 % 20.11 % 22.63 % 21.79 % 24.42 % 22.07 % -6.36%
  QoQ % -3.01% 2.54% -11.14% 3.85% -10.77% 10.65% -
  Horiz. % 90.62% 93.43% 91.12% 102.54% 98.73% 110.65% 100.00%
Total Cost 620,716 575,776 581,320 579,100 578,212 546,281 545,201 9.04%
  QoQ % 7.81% -0.95% 0.38% 0.15% 5.85% 0.20% -
  Horiz. % 113.85% 105.61% 106.62% 106.22% 106.05% 100.20% 100.00%
Net Worth 356,123 343,237 330,351 325,665 322,151 311,608 301,065 11.86%
  QoQ % 3.75% 3.90% 1.44% 1.09% 3.38% 3.50% -
  Horiz. % 118.29% 114.01% 109.73% 108.17% 107.00% 103.50% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 14,057 8,590 12,886 - 13,471 - -
  QoQ % 0.00% 63.64% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.35% 63.77% 95.65% 0.00% 100.00% -
Div Payout % - % 31.62 % 20.35 % 31.60 % - % 38.54 % - % -
  QoQ % 0.00% 55.38% -35.60% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.04% 52.80% 81.99% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 356,123 343,237 330,351 325,665 322,151 311,608 301,065 11.86%
  QoQ % 3.75% 3.90% 1.44% 1.09% 3.38% 3.50% -
  Horiz. % 118.29% 114.01% 109.73% 108.17% 107.00% 103.50% 100.00%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 117,146 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.85 % 7.17 % 6.78 % 6.58 % 6.53 % 6.02 % 6.46 % 13.89%
  QoQ % 9.48% 5.75% 3.04% 0.77% 8.47% -6.81% -
  Horiz. % 121.52% 110.99% 104.95% 101.86% 101.08% 93.19% 100.00%
ROE 14.80 % 12.95 % 12.78 % 12.52 % 12.53 % 11.22 % 12.49 % 11.99%
  QoQ % 14.29% 1.33% 2.08% -0.08% 11.68% -10.17% -
  Horiz. % 118.49% 103.68% 102.32% 100.24% 100.32% 89.83% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 575.01 529.48 532.30 529.17 528.07 496.19 497.53 10.14%
  QoQ % 8.60% -0.53% 0.59% 0.21% 6.42% -0.27% -
  Horiz. % 115.57% 106.42% 106.99% 106.36% 106.14% 99.73% 100.00%
EPS 45.00 37.95 36.03 34.80 34.44 29.84 32.09 25.31%
  QoQ % 18.58% 5.33% 3.53% 1.05% 15.42% -7.01% -
  Horiz. % 140.23% 118.26% 112.28% 108.44% 107.32% 92.99% 100.00%
DPS 0.00 12.00 7.33 11.00 0.00 11.50 0.00 -
  QoQ % 0.00% 63.71% -33.36% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.35% 63.74% 95.65% 0.00% 100.00% -
NAPS 3.0400 2.9300 2.8200 2.7800 2.7500 2.6600 2.5700 11.86%
  QoQ % 3.75% 3.90% 1.44% 1.09% 3.38% 3.50% -
  Horiz. % 118.29% 114.01% 109.73% 108.17% 107.00% 103.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,229
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 141.74 130.52 131.21 130.44 130.17 122.31 122.64 10.14%
  QoQ % 8.60% -0.53% 0.59% 0.21% 6.43% -0.27% -
  Horiz. % 115.57% 106.43% 106.99% 106.36% 106.14% 99.73% 100.00%
EPS 11.09 9.36 8.88 8.58 8.49 7.36 7.91 25.29%
  QoQ % 18.48% 5.41% 3.50% 1.06% 15.35% -6.95% -
  Horiz. % 140.20% 118.33% 112.26% 108.47% 107.33% 93.05% 100.00%
DPS 0.00 2.96 1.81 2.71 0.00 2.83 0.00 -
  QoQ % 0.00% 63.54% -33.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.59% 63.96% 95.76% 0.00% 100.00% -
NAPS 0.7494 0.7223 0.6951 0.6853 0.6779 0.6557 0.6335 11.86%
  QoQ % 3.75% 3.91% 1.43% 1.09% 3.39% 3.50% -
  Horiz. % 118.30% 114.02% 109.72% 108.18% 107.01% 103.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.4800 5.6000 5.1000 4.7000 4.9000 4.3000 4.5400 -
P/RPS 0.95 1.06 0.96 0.89 0.93 0.87 0.91 2.91%
  QoQ % -10.38% 10.42% 7.87% -4.30% 6.90% -4.40% -
  Horiz. % 104.40% 116.48% 105.49% 97.80% 102.20% 95.60% 100.00%
P/EPS 12.18 14.76 14.15 13.50 14.22 14.41 14.15 -9.52%
  QoQ % -17.48% 4.31% 4.81% -5.06% -1.32% 1.84% -
  Horiz. % 86.08% 104.31% 100.00% 95.41% 100.49% 101.84% 100.00%
EY 8.21 6.78 7.07 7.41 7.03 6.94 7.07 10.49%
  QoQ % 21.09% -4.10% -4.59% 5.41% 1.30% -1.84% -
  Horiz. % 116.12% 95.90% 100.00% 104.81% 99.43% 98.16% 100.00%
DY 0.00 2.14 1.44 2.34 0.00 2.67 0.00 -
  QoQ % 0.00% 48.61% -38.46% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.15% 53.93% 87.64% 0.00% 100.00% -
P/NAPS 1.80 1.91 1.81 1.69 1.78 1.62 1.77 1.13%
  QoQ % -5.76% 5.52% 7.10% -5.06% 9.88% -8.47% -
  Horiz. % 101.69% 107.91% 102.26% 95.48% 100.56% 91.53% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 22/02/18 14/11/17 16/08/17 17/05/17 23/02/17 15/11/16 -
Price 5.7600 4.9000 5.5000 4.7400 4.7000 4.6500 4.6000 -
P/RPS 1.00 0.93 1.03 0.90 0.89 0.94 0.92 5.72%
  QoQ % 7.53% -9.71% 14.44% 1.12% -5.32% 2.17% -
  Horiz. % 108.70% 101.09% 111.96% 97.83% 96.74% 102.17% 100.00%
P/EPS 12.80 12.91 15.26 13.62 13.64 15.58 14.33 -7.26%
  QoQ % -0.85% -15.40% 12.04% -0.15% -12.45% 8.72% -
  Horiz. % 89.32% 90.09% 106.49% 95.05% 95.18% 108.72% 100.00%
EY 7.81 7.75 6.55 7.34 7.33 6.42 6.98 7.79%
  QoQ % 0.77% 18.32% -10.76% 0.14% 14.17% -8.02% -
  Horiz. % 111.89% 111.03% 93.84% 105.16% 105.01% 91.98% 100.00%
DY 0.00 2.45 1.33 2.32 0.00 2.47 0.00 -
  QoQ % 0.00% 84.21% -42.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.19% 53.85% 93.93% 0.00% 100.00% -
P/NAPS 1.89 1.67 1.95 1.71 1.71 1.75 1.79 3.69%
  QoQ % 13.17% -14.36% 14.04% 0.00% -2.29% -2.23% -
  Horiz. % 105.59% 93.30% 108.94% 95.53% 95.53% 97.77% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

282  354  597  1258 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.270.00 
 PNEPCB 0.37-0.01 
 PA 0.1750.00 
 JAKS 0.695+0.025 
 SAMAIDEN 1.80+0.12 
 ISTONE 0.235-0.005 
 HSI-HDT 0.08-0.035 
 DNEX 0.225+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS