[AHEALTH] QoQ Cumulative Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 688,786 518,152 337,499 178,229 652,660 489,599 324,346 64.99% QoQ % 32.93% 53.53% 89.36% -72.69% 33.31% 50.95% - Horiz. % 212.36% 159.75% 104.06% 54.95% 201.22% 150.95% 100.00%
PBT 66,334 47,850 30,726 14,543 69,270 52,531 33,894 56.27% QoQ % 38.63% 55.73% 111.28% -79.01% 31.86% 54.99% - Horiz. % 195.71% 141.18% 90.65% 42.91% 204.37% 154.99% 100.00%
Tax -13,562 -9,084 -6,082 -3,129 -10,603 -10,667 -6,972 55.64% QoQ % -49.30% -49.36% -94.38% 70.49% 0.60% -53.00% - Horiz. % 194.52% 130.29% 87.23% 44.88% 152.08% 153.00% 100.00%
NP 52,772 38,766 24,644 11,414 58,667 41,864 26,922 56.43% QoQ % 36.13% 57.30% 115.91% -80.54% 40.14% 55.50% - Horiz. % 196.02% 143.99% 91.54% 42.40% 217.91% 155.50% 100.00%
NP to SH 52,750 38,746 24,623 11,399 58,581 41,777 26,880 56.55% QoQ % 36.14% 57.36% 116.01% -80.54% 40.22% 55.42% - Horiz. % 196.24% 144.14% 91.60% 42.41% 217.94% 155.42% 100.00%
Tax Rate 20.45 % 18.98 % 19.79 % 21.52 % 15.31 % 20.31 % 20.57 % -0.39% QoQ % 7.75% -4.09% -8.04% 40.56% -24.62% -1.26% - Horiz. % 99.42% 92.27% 96.21% 104.62% 74.43% 98.74% 100.00%
Total Cost 636,014 479,386 312,855 166,815 593,993 447,735 297,424 65.75% QoQ % 32.67% 53.23% 87.55% -71.92% 32.67% 50.54% - Horiz. % 213.84% 161.18% 105.19% 56.09% 199.71% 150.54% 100.00%
Net Worth 424,170 409,992 405,125 392,099 381,202 365,595 360,809 11.36% QoQ % 3.46% 1.20% 3.32% 2.86% 4.27% 1.33% - Horiz. % 117.56% 113.63% 112.28% 108.67% 105.65% 101.33% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 17,438 8,011 8,008 - 15,834 7,616 7,614 73.48% QoQ % 117.67% 0.04% 0.00% 0.00% 107.90% 0.03% - Horiz. % 229.01% 105.21% 105.17% 0.00% 207.95% 100.03% 100.00%
Div Payout % 33.06 % 20.68 % 32.52 % - % 27.03 % 18.23 % 28.33 % 10.81% QoQ % 59.86% -36.41% 0.00% 0.00% 48.27% -35.65% - Horiz. % 116.70% 73.00% 114.79% 0.00% 95.41% 64.35% 100.00%
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 424,170 409,992 405,125 392,099 381,202 365,595 360,809 11.36% QoQ % 3.46% 1.20% 3.32% 2.86% 4.27% 1.33% - Horiz. % 117.56% 113.63% 112.28% 108.67% 105.65% 101.33% 100.00%
NOSH 471,301 471,256 471,076 117,395 117,293 117,178 117,146 152.32% QoQ % 0.01% 0.04% 301.27% 0.09% 0.10% 0.03% - Horiz. % 402.32% 402.28% 402.13% 100.21% 100.13% 100.03% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.66 % 7.48 % 7.30 % 6.40 % 8.99 % 8.55 % 8.30 % -5.20% QoQ % 2.41% 2.47% 14.06% -28.81% 5.15% 3.01% - Horiz. % 92.29% 90.12% 87.95% 77.11% 108.31% 103.01% 100.00%
ROE 12.44 % 9.45 % 6.08 % 2.91 % 15.37 % 11.43 % 7.45 % 40.62% QoQ % 31.64% 55.43% 108.93% -81.07% 34.47% 53.42% - Horiz. % 166.98% 126.85% 81.61% 39.06% 206.31% 153.42% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 146.15 109.95 71.64 151.82 556.44 417.83 276.87 -34.61% QoQ % 32.92% 53.48% -52.81% -72.72% 33.17% 50.91% - Horiz. % 52.79% 39.71% 25.87% 54.83% 200.98% 150.91% 100.00%
EPS 11.19 8.22 5.23 9.71 49.94 35.65 22.95 -37.97% QoQ % 36.13% 57.17% -46.14% -80.56% 40.08% 55.34% - Horiz. % 48.76% 35.82% 22.79% 42.31% 217.60% 155.34% 100.00%
DPS 3.70 1.70 1.70 0.00 13.50 6.50 6.50 -31.24% QoQ % 117.65% 0.00% 0.00% 0.00% 107.69% 0.00% - Horiz. % 56.92% 26.15% 26.15% 0.00% 207.69% 100.00% 100.00%
NAPS 0.9000 0.8700 0.8600 3.3400 3.2500 3.1200 3.0800 -55.87% QoQ % 3.45% 1.16% -74.25% 2.77% 4.17% 1.30% - Horiz. % 29.22% 28.25% 27.92% 108.44% 105.52% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,229 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 144.94 109.03 71.02 37.50 137.34 103.02 68.25 64.99% QoQ % 32.94% 53.52% 89.39% -72.70% 33.31% 50.95% - Horiz. % 212.37% 159.75% 104.06% 54.95% 201.23% 150.95% 100.00%
EPS 11.10 8.15 5.18 2.40 12.33 8.79 5.66 56.48% QoQ % 36.20% 57.34% 115.83% -80.54% 40.27% 55.30% - Horiz. % 196.11% 143.99% 91.52% 42.40% 217.84% 155.30% 100.00%
DPS 3.67 1.69 1.69 0.00 3.33 1.60 1.60 73.66% QoQ % 117.16% 0.00% 0.00% 0.00% 108.12% 0.00% - Horiz. % 229.38% 105.62% 105.62% 0.00% 208.12% 100.00% 100.00%
NAPS 0.8926 0.8627 0.8525 0.8251 0.8021 0.7693 0.7592 11.36% QoQ % 3.47% 1.20% 3.32% 2.87% 4.26% 1.33% - Horiz. % 117.57% 113.63% 112.29% 108.68% 105.65% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.2400 2.1800 2.1700 8.8700 7.8000 8.2500 6.7900 -
P/RPS 1.53 1.98 3.03 5.84 1.40 1.97 2.45 -26.88% QoQ % -22.73% -34.65% -48.12% 317.14% -28.93% -19.59% - Horiz. % 62.45% 80.82% 123.67% 238.37% 57.14% 80.41% 100.00%
P/EPS 20.01 26.51 41.52 91.35 15.62 23.14 29.59 -22.90% QoQ % -24.52% -36.15% -54.55% 484.83% -32.50% -21.80% - Horiz. % 67.62% 89.59% 140.32% 308.72% 52.79% 78.20% 100.00%
EY 5.00 3.77 2.41 1.09 6.40 4.32 3.38 29.74% QoQ % 32.63% 56.43% 121.10% -82.97% 48.15% 27.81% - Horiz. % 147.93% 111.54% 71.30% 32.25% 189.35% 127.81% 100.00%
DY 1.65 0.78 0.78 0.00 1.73 0.79 0.96 43.34% QoQ % 111.54% 0.00% 0.00% 0.00% 118.99% -17.71% - Horiz. % 171.88% 81.25% 81.25% 0.00% 180.21% 82.29% 100.00%
P/NAPS 2.49 2.51 2.52 2.66 2.40 2.64 2.20 8.58% QoQ % -0.80% -0.40% -5.26% 10.83% -9.09% 20.00% - Horiz. % 113.18% 114.09% 114.55% 120.91% 109.09% 120.00% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 21/11/19 21/08/19 23/05/19 28/02/19 15/11/18 16/08/18 -
Price 2.4100 2.4000 2.0300 8.6000 8.9500 8.1000 7.2500 -
P/RPS 1.65 2.18 2.83 5.66 1.61 1.94 2.62 -26.47% QoQ % -24.31% -22.97% -50.00% 251.55% -17.01% -25.95% - Horiz. % 62.98% 83.21% 108.02% 216.03% 61.45% 74.05% 100.00%
P/EPS 21.53 29.19 38.84 88.57 17.92 22.72 31.60 -22.52% QoQ % -26.24% -24.85% -56.15% 394.25% -21.13% -28.10% - Horiz. % 68.13% 92.37% 122.91% 280.28% 56.71% 71.90% 100.00%
EY 4.64 3.43 2.57 1.13 5.58 4.40 3.16 29.10% QoQ % 35.28% 33.46% 127.43% -79.75% 26.82% 39.24% - Horiz. % 146.84% 108.54% 81.33% 35.76% 176.58% 139.24% 100.00%
DY 1.54 0.71 0.84 0.00 1.51 0.80 0.90 42.92% QoQ % 116.90% -15.48% 0.00% 0.00% 88.75% -11.11% - Horiz. % 171.11% 78.89% 93.33% 0.00% 167.78% 88.89% 100.00%
P/NAPS 2.68 2.76 2.36 2.57 2.75 2.60 2.35 9.13% QoQ % -2.90% 16.95% -8.17% -6.55% 5.77% 10.64% - Horiz. % 114.04% 117.45% 100.43% 109.36% 117.02% 110.64% 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 - Q1Y2019.pdf 
