Highlights

[AHEALTH] QoQ Annualized Quarter Result on 2020-06-30 [#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 -     -4.65%    YoY -     11.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 716,202 736,072 773,232 688,786 690,869 674,998 712,916 0.31%
  QoQ % -2.70% -4.81% 12.26% -0.30% 2.35% -5.32% -
  Horiz. % 100.46% 103.25% 108.46% 96.62% 96.91% 94.68% 100.00%
PBT 69,030 68,570 71,776 66,334 63,800 61,452 58,172 12.05%
  QoQ % 0.67% -4.47% 8.20% 3.97% 3.82% 5.64% -
  Horiz. % 118.67% 117.87% 123.39% 114.03% 109.67% 105.64% 100.00%
Tax -13,513 -13,986 -14,328 -13,562 -12,112 -12,164 -12,516 5.23%
  QoQ % 3.38% 2.39% -5.65% -11.97% 0.43% 2.81% -
  Horiz. % 107.97% 111.74% 114.48% 108.36% 96.77% 97.19% 100.00%
NP 55,517 54,584 57,448 52,772 51,688 49,288 45,656 13.88%
  QoQ % 1.71% -4.99% 8.86% 2.10% 4.87% 7.96% -
  Horiz. % 121.60% 119.55% 125.83% 115.59% 113.21% 107.96% 100.00%
NP to SH 55,502 54,808 57,480 52,750 51,661 49,246 45,596 13.96%
  QoQ % 1.27% -4.65% 8.97% 2.11% 4.90% 8.01% -
  Horiz. % 121.73% 120.20% 126.06% 115.69% 113.30% 108.01% 100.00%
Tax Rate 19.58 % 20.40 % 19.96 % 20.45 % 18.98 % 19.79 % 21.52 % -6.09%
  QoQ % -4.02% 2.20% -2.40% 7.75% -4.09% -8.04% -
  Horiz. % 90.99% 94.80% 92.75% 95.03% 88.20% 91.96% 100.00%
Total Cost 660,685 681,488 715,784 636,014 639,181 625,710 667,260 -0.66%
  QoQ % -3.05% -4.79% 12.54% -0.50% 2.15% -6.23% -
  Horiz. % 99.01% 102.13% 107.27% 95.32% 95.79% 93.77% 100.00%
Net Worth 454,102 444,145 438,661 424,170 409,992 405,125 392,099 10.25%
  QoQ % 2.24% 1.25% 3.42% 3.46% 1.20% 3.32% -
  Horiz. % 115.81% 113.27% 111.88% 108.18% 104.56% 103.32% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 10,721 16,064 - 17,438 10,681 16,016 - -
  QoQ % -33.26% 0.00% 0.00% 63.25% -33.31% 0.00% -
  Horiz. % 66.94% 100.30% 0.00% 108.88% 66.69% 100.00% -
Div Payout % 19.32 % 29.31 % - % 33.06 % 20.68 % 32.52 % - % -
  QoQ % -34.08% 0.00% 0.00% 59.86% -36.41% 0.00% -
  Horiz. % 59.41% 90.13% 0.00% 101.66% 63.59% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 454,102 444,145 438,661 424,170 409,992 405,125 392,099 10.25%
  QoQ % 2.24% 1.25% 3.42% 3.46% 1.20% 3.32% -
  Horiz. % 115.81% 113.27% 111.88% 108.18% 104.56% 103.32% 100.00%
NOSH 473,023 472,495 471,679 471,301 471,256 471,076 117,395 152.57%
  QoQ % 0.11% 0.17% 0.08% 0.01% 0.04% 301.27% -
  Horiz. % 402.93% 402.48% 401.79% 401.47% 401.43% 401.27% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.75 % 7.42 % 7.43 % 7.66 % 7.48 % 7.30 % 6.40 % 13.57%
  QoQ % 4.45% -0.13% -3.00% 2.41% 2.47% 14.06% -
  Horiz. % 121.09% 115.94% 116.09% 119.69% 116.87% 114.06% 100.00%
ROE 12.22 % 12.34 % 13.10 % 12.44 % 12.60 % 12.16 % 11.63 % 3.34%
  QoQ % -0.97% -5.80% 5.31% -1.27% 3.62% 4.56% -
  Horiz. % 105.07% 106.10% 112.64% 106.96% 108.34% 104.56% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 151.41 155.78 163.93 146.15 146.60 143.29 607.28 -60.29%
  QoQ % -2.81% -4.97% 12.17% -0.31% 2.31% -76.40% -
  Horiz. % 24.93% 25.65% 26.99% 24.07% 24.14% 23.60% 100.00%
EPS 11.73 11.60 12.20 11.19 10.96 10.46 38.84 -54.89%
  QoQ % 1.12% -4.92% 9.03% 2.10% 4.78% -73.07% -
  Horiz. % 30.20% 29.87% 31.41% 28.81% 28.22% 26.93% 100.00%
DPS 2.27 3.40 0.00 3.70 2.27 3.40 0.00 -
  QoQ % -33.24% 0.00% 0.00% 63.00% -33.24% 0.00% -
  Horiz. % 66.76% 100.00% 0.00% 108.82% 66.76% 100.00% -
NAPS 0.9600 0.9400 0.9300 0.9000 0.8700 0.8600 3.3400 -56.35%
  QoQ % 2.13% 1.08% 3.33% 3.45% 1.16% -74.25% -
  Horiz. % 28.74% 28.14% 27.84% 26.95% 26.05% 25.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,019
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 150.77 154.96 162.78 145.00 145.44 142.10 150.08 0.31%
  QoQ % -2.70% -4.80% 12.26% -0.30% 2.35% -5.32% -
  Horiz. % 100.46% 103.25% 108.46% 96.62% 96.91% 94.68% 100.00%
EPS 11.68 11.54 12.10 11.10 10.88 10.37 9.60 13.93%
  QoQ % 1.21% -4.63% 9.01% 2.02% 4.92% 8.02% -
  Horiz. % 121.67% 120.21% 126.04% 115.62% 113.33% 108.02% 100.00%
DPS 2.26 3.38 0.00 3.67 2.25 3.37 0.00 -
  QoQ % -33.14% 0.00% 0.00% 63.11% -33.23% 0.00% -
  Horiz. % 67.06% 100.30% 0.00% 108.90% 66.77% 100.00% -
NAPS 0.9560 0.9350 0.9235 0.8930 0.8631 0.8529 0.8254 10.26%
  QoQ % 2.25% 1.25% 3.42% 3.46% 1.20% 3.33% -
  Horiz. % 115.82% 113.28% 111.89% 108.19% 104.57% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.2400 2.8000 2.1100 2.2400 2.1800 2.1700 8.8700 -
P/RPS 2.14 1.80 1.29 1.53 1.49 1.51 1.46 28.95%
  QoQ % 18.89% 39.53% -15.69% 2.68% -1.32% 3.42% -
  Horiz. % 146.58% 123.29% 88.36% 104.79% 102.05% 103.42% 100.00%
P/EPS 27.61 24.14 17.31 20.01 19.89 20.76 22.84 13.44%
  QoQ % 14.37% 39.46% -13.49% 0.60% -4.19% -9.11% -
  Horiz. % 120.88% 105.69% 75.79% 87.61% 87.08% 90.89% 100.00%
EY 3.62 4.14 5.78 5.00 5.03 4.82 4.38 -11.90%
  QoQ % -12.56% -28.37% 15.60% -0.60% 4.36% 10.05% -
  Horiz. % 82.65% 94.52% 131.96% 114.16% 114.84% 110.05% 100.00%
DY 0.70 1.21 0.00 1.65 1.04 1.57 0.00 -
  QoQ % -42.15% 0.00% 0.00% 58.65% -33.76% 0.00% -
  Horiz. % 44.59% 77.07% 0.00% 105.10% 66.24% 100.00% -
P/NAPS 3.38 2.98 2.27 2.49 2.51 2.52 2.66 17.26%
  QoQ % 13.42% 31.28% -8.84% -0.80% -0.40% -5.26% -
  Horiz. % 127.07% 112.03% 85.34% 93.61% 94.36% 94.74% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 26/08/20 21/05/20 19/02/20 21/11/19 21/08/19 23/05/19 -
Price 3.6000 3.7200 2.9000 2.4100 2.4000 2.0300 8.6000 -
P/RPS 2.38 2.39 1.77 1.65 1.64 1.42 1.42 40.97%
  QoQ % -0.42% 35.03% 7.27% 0.61% 15.49% 0.00% -
  Horiz. % 167.61% 168.31% 124.65% 116.20% 115.49% 100.00% 100.00%
P/EPS 30.68 32.07 23.80 21.53 21.89 19.42 22.14 24.22%
  QoQ % -4.33% 34.75% 10.54% -1.64% 12.72% -12.29% -
  Horiz. % 138.57% 144.85% 107.50% 97.24% 98.87% 87.71% 100.00%
EY 3.26 3.12 4.20 4.64 4.57 5.15 4.52 -19.53%
  QoQ % 4.49% -25.71% -9.48% 1.53% -11.26% 13.94% -
  Horiz. % 72.12% 69.03% 92.92% 102.65% 101.11% 113.94% 100.00%
DY 0.63 0.91 0.00 1.54 0.94 1.67 0.00 -
  QoQ % -30.77% 0.00% 0.00% 63.83% -43.71% 0.00% -
  Horiz. % 37.72% 54.49% 0.00% 92.22% 56.29% 100.00% -
P/NAPS 3.75 3.96 3.12 2.68 2.76 2.36 2.57 28.56%
  QoQ % -5.30% 26.92% 16.42% -2.90% 16.95% -8.17% -
  Horiz. % 145.91% 154.09% 121.40% 104.28% 107.39% 91.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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