[AHEALTH] QoQ Cumulative Quarter Result on 2020-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 475,229 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 113.03 77.44 40.68 144.94 109.03 71.02 37.50 108.24% QoQ % 45.96% 90.36% -71.93% 32.94% 53.52% 89.39% - Horiz. % 301.41% 206.51% 108.48% 386.51% 290.75% 189.39% 100.00%
EPS 8.76 5.77 3.02 11.10 8.15 5.18 2.40 136.50% QoQ % 51.82% 91.06% -72.79% 36.20% 57.34% 115.83% - Horiz. % 365.00% 240.42% 125.83% 462.50% 339.58% 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 0.9555 0.9346 0.9231 0.8926 0.8627 0.8525 0.8251 10.25% QoQ % 2.24% 1.25% 3.42% 3.47% 1.20% 3.32% - Horiz. % 115.80% 113.27% 111.88% 108.18% 104.56% 103.32% 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.
Comment
AHEALTH - Q3Y2020.pdf 
