Highlights

[AHEALTH] QoQ Cumulative 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 -     90.70%    YoY -     11.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 537,152 368,036 193,308 688,786 518,152 337,499 178,229 108.23%
  QoQ % 45.95% 90.39% -71.93% 32.93% 53.53% 89.36% -
  Horiz. % 301.38% 206.50% 108.46% 386.46% 290.72% 189.36% 100.00%
PBT 51,773 34,285 17,944 66,334 47,850 30,726 14,543 132.61%
  QoQ % 51.01% 91.07% -72.95% 38.63% 55.73% 111.28% -
  Horiz. % 356.00% 235.75% 123.39% 456.12% 329.02% 211.28% 100.00%
Tax -10,135 -6,993 -3,582 -13,562 -9,084 -6,082 -3,129 118.45%
  QoQ % -44.93% -95.23% 73.59% -49.30% -49.36% -94.38% -
  Horiz. % 323.91% 223.49% 114.48% 433.43% 290.32% 194.38% 100.00%
NP 41,638 27,292 14,362 52,772 38,766 24,644 11,414 136.42%
  QoQ % 52.56% 90.03% -72.78% 36.13% 57.30% 115.91% -
  Horiz. % 364.80% 239.11% 125.83% 462.34% 339.64% 215.91% 100.00%
NP to SH 41,627 27,404 14,370 52,750 38,746 24,623 11,399 136.58%
  QoQ % 51.90% 90.70% -72.76% 36.14% 57.36% 116.01% -
  Horiz. % 365.18% 240.41% 126.06% 462.76% 339.91% 216.01% 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 495,514 340,744 178,946 636,014 479,386 312,855 166,815 106.23%
  QoQ % 45.42% 90.42% -71.86% 32.67% 53.23% 87.55% -
  Horiz. % 297.04% 204.26% 107.27% 381.27% 287.38% 187.55% 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 8,041 8,032 - 17,438 8,011 8,008 - -
  QoQ % 0.11% 0.00% 0.00% 117.67% 0.04% 0.00% -
  Horiz. % 100.41% 100.30% 0.00% 217.75% 100.04% 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 9.17 % 6.17 % 3.28 % 12.44 % 9.45 % 6.08 % 2.91 % 114.49%
  QoQ % 48.62% 88.11% -73.63% 31.64% 55.43% 108.93% -
  Horiz. % 315.12% 212.03% 112.71% 427.49% 324.74% 208.93% 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 113.56 77.89 40.98 146.15 109.95 71.64 151.82 -17.56%
  QoQ % 45.80% 90.07% -71.96% 32.92% 53.48% -52.81% -
  Horiz. % 74.80% 51.30% 26.99% 96.27% 72.42% 47.19% 100.00%
EPS 8.80 5.80 3.05 11.19 8.22 5.23 9.71 -6.33%
  QoQ % 51.72% 90.16% -72.74% 36.13% 57.17% -46.14% -
  Horiz. % 90.63% 59.73% 31.41% 115.24% 84.65% 53.86% 100.00%
DPS 1.70 1.70 0.00 3.70 1.70 1.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 117.65% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 217.65% 100.00% 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 113.08 77.48 40.69 145.00 109.08 71.05 37.52 108.23%
  QoQ % 45.95% 90.42% -71.94% 32.93% 53.53% 89.37% -
  Horiz. % 301.39% 206.50% 108.45% 386.46% 290.72% 189.37% 100.00%
EPS 8.76 5.77 3.03 11.10 8.16 5.18 2.40 136.50%
  QoQ % 51.82% 90.43% -72.70% 36.03% 57.53% 115.83% -
  Horiz. % 365.00% 240.42% 126.25% 462.50% 340.00% 215.83% 100.00%
DPS 1.69 1.69 0.00 3.67 1.69 1.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 117.16% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 217.16% 100.00% 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 2.85 3.59 5.15 1.53 1.98 3.03 5.84 -37.93%
  QoQ % -20.61% -30.29% 236.60% -22.73% -34.65% -48.12% -
  Horiz. % 48.80% 61.47% 88.18% 26.20% 33.90% 51.88% 100.00%
P/EPS 36.82 48.28 69.26 20.01 26.51 41.52 91.35 -45.34%
  QoQ % -23.74% -30.29% 246.13% -24.52% -36.15% -54.55% -
  Horiz. % 40.31% 52.85% 75.82% 21.90% 29.02% 45.45% 100.00%
EY 2.72 2.07 1.44 5.00 3.77 2.41 1.09 83.67%
  QoQ % 31.40% 43.75% -71.20% 32.63% 56.43% 121.10% -
  Horiz. % 249.54% 189.91% 132.11% 458.72% 345.87% 221.10% 100.00%
DY 0.52 0.61 0.00 1.65 0.78 0.78 0.00 -
  QoQ % -14.75% 0.00% 0.00% 111.54% 0.00% 0.00% -
  Horiz. % 66.67% 78.21% 0.00% 211.54% 100.00% 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 3.17 4.78 7.08 1.65 2.18 2.83 5.66 -31.98%
  QoQ % -33.68% -32.49% 329.09% -24.31% -22.97% -50.00% -
  Horiz. % 56.01% 84.45% 125.09% 29.15% 38.52% 50.00% 100.00%
P/EPS 40.91 64.14 95.19 21.53 29.19 38.84 88.57 -40.16%
  QoQ % -36.22% -32.62% 342.13% -26.24% -24.85% -56.15% -
  Horiz. % 46.19% 72.42% 107.47% 24.31% 32.96% 43.85% 100.00%
EY 2.44 1.56 1.05 4.64 3.43 2.57 1.13 66.83%
  QoQ % 56.41% 48.57% -77.37% 35.28% 33.46% 127.43% -
  Horiz. % 215.93% 138.05% 92.92% 410.62% 303.54% 227.43% 100.00%
DY 0.47 0.46 0.00 1.54 0.71 0.84 0.00 -
  QoQ % 2.17% 0.00% 0.00% 116.90% -15.48% 0.00% -
  Horiz. % 55.95% 54.76% 0.00% 183.33% 84.52% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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