[AHEALTH] QoQ Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 168,400 152,585 157,730 155,297 154,652 144,146 142,960 11.55% QoQ % 10.36% -3.26% 1.57% 0.42% 7.29% 0.83% - Horiz. % 117.80% 106.73% 110.33% 108.63% 108.18% 100.83% 100.00%
PBT 16,526 16,380 13,302 13,453 12,912 10,079 11,536 27.11% QoQ % 0.89% 23.14% -1.12% 4.19% 28.11% -12.63% - Horiz. % 143.26% 141.99% 115.31% 116.62% 111.93% 87.37% 100.00%
Tax -3,305 -3,581 -2,012 -3,153 -2,813 -3,313 -2,788 12.02% QoQ % 7.71% -77.98% 36.19% -12.09% 15.09% -18.83% - Horiz. % 118.54% 128.44% 72.17% 113.09% 100.90% 118.83% 100.00%
NP 13,221 12,799 11,290 10,300 10,099 6,766 8,748 31.73% QoQ % 3.30% 13.37% 9.61% 1.99% 49.26% -22.66% - Horiz. % 151.13% 146.31% 129.06% 117.74% 115.44% 77.34% 100.00%
NP to SH 13,181 12,801 11,270 10,297 10,091 6,756 8,736 31.58% QoQ % 2.97% 13.58% 9.45% 2.04% 49.36% -22.66% - Horiz. % 150.88% 146.53% 129.01% 117.87% 115.51% 77.34% 100.00%
Tax Rate 20.00 % 21.86 % 15.13 % 23.44 % 21.79 % 32.87 % 24.17 % -11.87% QoQ % -8.51% 44.48% -35.45% 7.57% -33.71% 36.00% - Horiz. % 82.75% 90.44% 62.60% 96.98% 90.15% 136.00% 100.00%
Total Cost 155,179 139,786 146,440 144,997 144,553 137,380 134,212 10.17% QoQ % 11.01% -4.54% 1.00% 0.31% 5.22% 2.36% - Horiz. % 115.62% 104.15% 109.11% 108.04% 107.70% 102.36% 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 - 7,614 - 6,443 - 7,028 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.33% 0.00% 91.67% 0.00% 100.00% -
Div Payout % - % 59.48 % - % 62.57 % - % 104.04 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 57.17% 0.00% 60.14% 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 % 8.39 % 7.16 % 6.63 % 6.53 % 4.69 % 6.12 % 18.07% QoQ % -6.44% 17.18% 7.99% 1.53% 39.23% -23.37% - Horiz. % 128.27% 137.09% 116.99% 108.33% 106.70% 76.63% 100.00%
ROE 3.70 % 3.73 % 3.41 % 3.16 % 3.13 % 2.17 % 2.90 % 17.65% QoQ % -0.80% 9.38% 7.91% 0.96% 44.24% -25.17% - Horiz. % 127.59% 128.62% 117.59% 108.97% 107.93% 74.83% 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 143.75 130.25 134.64 132.57 132.02 123.05 122.04 11.54% QoQ % 10.36% -3.26% 1.56% 0.42% 7.29% 0.83% - Horiz. % 117.79% 106.73% 110.32% 108.63% 108.18% 100.83% 100.00%
EPS 11.25 10.93 9.62 8.79 8.61 5.77 7.46 31.54% QoQ % 2.93% 13.62% 9.44% 2.09% 49.22% -22.65% - Horiz. % 150.80% 146.51% 128.95% 117.83% 115.42% 77.35% 100.00%
DPS 0.00 6.50 0.00 5.50 0.00 6.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.33% 0.00% 91.67% 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 32.11 33.19 32.68 32.54 30.33 30.08 11.56% QoQ % 10.37% -3.25% 1.56% 0.43% 7.29% 0.83% - Horiz. % 117.82% 106.75% 110.34% 108.64% 108.18% 100.83% 100.00%
EPS 2.77 2.69 2.37 2.17 2.12 1.42 1.84 31.39% QoQ % 2.97% 13.50% 9.22% 2.36% 49.30% -22.83% - Horiz. % 150.54% 146.20% 128.80% 117.93% 115.22% 77.17% 100.00%
DPS 0.00 1.60 0.00 1.36 0.00 1.48 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.11% 0.00% 91.89% 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 4.30 3.79 3.55 3.71 3.49 3.72 1.61% QoQ % -11.40% 13.46% 6.76% -4.31% 6.30% -6.18% - Horiz. % 102.42% 115.59% 101.88% 95.43% 99.73% 93.82% 100.00%
P/EPS 48.70 51.25 53.01 53.47 56.88 74.56 60.88 -13.84% QoQ % -4.98% -3.32% -0.86% -6.00% -23.71% 22.47% - Horiz. % 79.99% 84.18% 87.07% 87.83% 93.43% 122.47% 100.00%
EY 2.05 1.95 1.89 1.87 1.76 1.34 1.64 16.06% QoQ % 5.13% 3.17% 1.07% 6.25% 31.34% -18.29% - Horiz. % 125.00% 118.90% 115.24% 114.02% 107.32% 81.71% 100.00%
DY 0.00 1.16 0.00 1.17 0.00 1.40 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 82.86% 0.00% 83.57% 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 3.76 4.08 3.58 3.56 3.78 3.77 4.20% QoQ % 6.65% -7.84% 13.97% 0.56% -5.82% 0.27% - Horiz. % 106.37% 99.73% 108.22% 94.96% 94.43% 100.27% 100.00%
P/EPS 51.19 44.84 57.17 53.93 54.56 80.63 61.68 -11.70% QoQ % 14.16% -21.57% 6.01% -1.15% -32.33% 30.72% - Horiz. % 82.99% 72.70% 92.69% 87.44% 88.46% 130.72% 100.00%
EY 1.95 2.23 1.75 1.85 1.83 1.24 1.62 13.17% QoQ % -12.56% 27.43% -5.41% 1.09% 47.58% -23.46% - Horiz. % 120.37% 137.65% 108.02% 114.20% 112.96% 76.54% 100.00%
DY 0.00 1.33 0.00 1.16 0.00 1.29 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 103.10% 0.00% 89.92% 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.
Comment
Apex Healthcare Berhad - Q2Y2017.pdf 
