Highlights

[AHEALTH] QoQ Cumulative 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 -     102.04%    YoY -     4.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 168,400 620,264 467,679 309,949 154,652 581,269 437,123 -47.09%
  QoQ % -72.85% 32.63% 50.89% 100.42% -73.39% 32.98% -
  Horiz. % 38.52% 141.90% 106.99% 70.91% 35.38% 132.98% 100.00%
PBT 16,526 56,047 39,667 26,365 12,912 46,294 36,215 -40.76%
  QoQ % -70.51% 41.29% 50.45% 104.19% -72.11% 27.83% -
  Horiz. % 45.63% 154.76% 109.53% 72.80% 35.65% 127.83% 100.00%
Tax -3,305 -11,559 -7,978 -5,966 -2,813 -11,306 -7,993 -44.53%
  QoQ % 71.41% -44.89% -33.72% -112.09% 75.12% -41.45% -
  Horiz. % 41.35% 144.61% 99.81% 74.64% 35.19% 141.45% 100.00%
NP 13,221 44,488 31,689 20,399 10,099 34,988 28,222 -39.71%
  QoQ % -70.28% 40.39% 55.35% 101.99% -71.14% 23.97% -
  Horiz. % 46.85% 157.64% 112.28% 72.28% 35.78% 123.97% 100.00%
NP to SH 13,181 44,459 31,658 20,388 10,091 34,954 28,198 -39.80%
  QoQ % -70.35% 40.44% 55.28% 102.04% -71.13% 23.96% -
  Horiz. % 46.74% 157.67% 112.27% 72.30% 35.79% 123.96% 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 155,179 575,776 435,990 289,550 144,553 546,281 408,901 -47.61%
  QoQ % -73.05% 32.06% 50.58% 100.31% -73.54% 33.60% -
  Horiz. % 37.95% 140.81% 106.62% 70.81% 35.35% 133.60% 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 6,443 6,443 - 13,471 - -
  QoQ % 0.00% 118.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.35% 47.83% 47.83% 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 3.70 % 12.95 % 9.58 % 6.26 % 3.13 % 11.22 % 9.37 % -46.21%
  QoQ % -71.43% 35.18% 53.04% 100.00% -72.10% 19.74% -
  Horiz. % 39.49% 138.21% 102.24% 66.81% 33.40% 119.74% 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 143.75 529.48 399.23 264.58 132.02 496.19 373.14 -47.09%
  QoQ % -72.85% 32.63% 50.89% 100.41% -73.39% 32.98% -
  Horiz. % 38.52% 141.90% 106.99% 70.91% 35.38% 132.98% 100.00%
EPS 11.25 37.95 27.02 17.40 8.61 29.84 24.07 -39.80%
  QoQ % -70.36% 40.45% 55.29% 102.09% -71.15% 23.97% -
  Horiz. % 46.74% 157.67% 112.26% 72.29% 35.77% 123.97% 100.00%
DPS 0.00 12.00 5.50 5.50 0.00 11.50 0.00 -
  QoQ % 0.00% 118.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.35% 47.83% 47.83% 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 35.44 130.52 98.41 65.22 32.54 122.31 91.98 -47.08%
  QoQ % -72.85% 32.63% 50.89% 100.43% -73.40% 32.97% -
  Horiz. % 38.53% 141.90% 106.99% 70.91% 35.38% 132.97% 100.00%
EPS 2.77 9.36 6.66 4.29 2.12 7.36 5.93 -39.83%
  QoQ % -70.41% 40.54% 55.24% 102.36% -71.20% 24.11% -
  Horiz. % 46.71% 157.84% 112.31% 72.34% 35.75% 124.11% 100.00%
DPS 0.00 2.96 1.36 1.36 0.00 2.83 0.00 -
  QoQ % 0.00% 117.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.59% 48.06% 48.06% 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 3.81 1.06 1.28 1.78 3.71 0.87 1.22 113.80%
  QoQ % 259.43% -17.19% -28.09% -52.02% 326.44% -28.69% -
  Horiz. % 312.30% 86.89% 104.92% 145.90% 304.10% 71.31% 100.00%
P/EPS 48.70 14.76 18.87 27.01 56.88 14.41 18.86 88.33%
  QoQ % 229.95% -21.78% -30.14% -52.51% 294.73% -23.59% -
  Horiz. % 258.22% 78.26% 100.05% 143.21% 301.59% 76.41% 100.00%
EY 2.05 6.78 5.30 3.70 1.76 6.94 5.30 -46.94%
  QoQ % -69.76% 27.92% 43.24% 110.23% -74.64% 30.94% -
  Horiz. % 38.68% 127.92% 100.00% 69.81% 33.21% 130.94% 100.00%
DY 0.00 2.14 1.08 1.17 0.00 2.67 0.00 -
  QoQ % 0.00% 98.15% -7.69% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.15% 40.45% 43.82% 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 4.01 0.93 1.38 1.79 3.56 0.94 1.23 120.03%
  QoQ % 331.18% -32.61% -22.91% -49.72% 278.72% -23.58% -
  Horiz. % 326.02% 75.61% 112.20% 145.53% 289.43% 76.42% 100.00%
P/EPS 51.19 12.91 20.35 27.24 54.56 15.58 19.11 92.99%
  QoQ % 296.51% -36.56% -25.29% -50.07% 250.19% -18.47% -
  Horiz. % 267.87% 67.56% 106.49% 142.54% 285.50% 81.53% 100.00%
EY 1.95 7.75 4.91 3.67 1.83 6.42 5.23 -48.23%
  QoQ % -74.84% 57.84% 33.79% 100.55% -71.50% 22.75% -
  Horiz. % 37.28% 148.18% 93.88% 70.17% 34.99% 122.75% 100.00%
DY 0.00 2.45 1.00 1.16 0.00 2.47 0.00 -
  QoQ % 0.00% 145.00% -13.79% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.19% 40.49% 46.96% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

297  354  593  1247 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.270.00 
 PNEPCB 0.375-0.005 
 PA 0.1750.00 
 JAKS 0.695+0.025 
 HSI-HDT 0.08-0.035 
 ISTONE 0.235-0.005 
 SAMAIDEN 1.80+0.12 
 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