[AHEALTH] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 174,728 193,308 170,634 180,653 159,270 178,229 163,061 4.72% QoQ % -9.61% 13.29% -5.55% 13.43% -10.64% 9.30% - Horiz. % 107.15% 118.55% 104.64% 110.79% 97.68% 109.30% 100.00%
PBT 16,341 17,944 18,484 17,124 16,183 14,543 16,739 -1.59% QoQ % -8.93% -2.92% 7.94% 5.81% 11.28% -13.12% - Horiz. % 97.62% 107.20% 110.42% 102.30% 96.68% 86.88% 100.00%
Tax -3,411 -3,582 -4,478 -3,002 -2,953 -3,129 64 - QoQ % 4.77% 20.01% -49.17% -1.66% 5.62% -4,989.06% - Horiz. % -5,329.69% -5,596.88% -6,996.88% -4,690.62% -4,614.06% -4,889.06% 100.00%
NP 12,930 14,362 14,006 14,122 13,230 11,414 16,803 -16.04% QoQ % -9.97% 2.54% -0.82% 6.74% 15.91% -32.07% - Horiz. % 76.95% 85.47% 83.35% 84.04% 78.74% 67.93% 100.00%
NP to SH 13,034 14,370 14,004 14,123 13,224 11,399 16,804 -15.59% QoQ % -9.30% 2.61% -0.84% 6.80% 16.01% -32.16% - Horiz. % 77.56% 85.52% 83.34% 84.05% 78.70% 67.84% 100.00%
Tax Rate 20.87 % 19.96 % 24.23 % 17.53 % 18.25 % 21.52 % -0.38 % - QoQ % 4.56% -17.62% 38.22% -3.95% -15.20% 5,763.16% - Horiz. % -5,492.11% -5,252.63% -6,376.32% -4,613.16% -4,802.63% -5,663.16% 100.00%
Total Cost 161,798 178,946 156,628 166,531 146,040 166,815 146,258 6.97% QoQ % -9.58% 14.25% -5.95% 14.03% -12.45% 14.06% - Horiz. % 110.63% 122.35% 107.09% 113.86% 99.85% 114.06% 100.00%
Net Worth 444,145 438,661 424,170 409,992 405,125 392,099 381,202 10.74% QoQ % 1.25% 3.42% 3.46% 1.20% 3.32% 2.86% - Horiz. % 116.51% 115.07% 111.27% 107.55% 106.28% 102.86% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 8,032 - 9,426 - 8,008 - 8,210 -1.45% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 97.83% 0.00% 114.80% 0.00% 97.54% 0.00% 100.00%
Div Payout % 61.63 % - % 67.31 % - % 60.56 % - % 48.86 % 16.76% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.14% 0.00% 137.76% 0.00% 123.95% 0.00% 100.00%
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 444,145 438,661 424,170 409,992 405,125 392,099 381,202 10.74% QoQ % 1.25% 3.42% 3.46% 1.20% 3.32% 2.86% - Horiz. % 116.51% 115.07% 111.27% 107.55% 106.28% 102.86% 100.00%
NOSH 472,495 471,679 471,301 471,256 471,076 117,395 117,293 153.39% QoQ % 0.17% 0.08% 0.01% 0.04% 301.27% 0.09% - Horiz. % 402.83% 402.14% 401.82% 401.78% 401.62% 100.09% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.40 % 7.43 % 8.21 % 7.82 % 8.31 % 6.40 % 10.30 % -19.80% QoQ % -0.40% -9.50% 4.99% -5.90% 29.84% -37.86% - Horiz. % 71.84% 72.14% 79.71% 75.92% 80.68% 62.14% 100.00%
ROE 2.93 % 3.28 % 3.30 % 3.44 % 3.26 % 2.91 % 4.41 % -23.88% QoQ % -10.67% -0.61% -4.07% 5.52% 12.03% -34.01% - Horiz. % 66.44% 74.38% 74.83% 78.00% 73.92% 65.99% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.98 40.98 36.20 38.33 33.81 151.82 139.02 -58.67% QoQ % -9.76% 13.20% -5.56% 13.37% -77.73% 9.21% - Horiz. % 26.60% 29.48% 26.04% 27.57% 24.32% 109.21% 100.00%
EPS 2.76 3.05 2.97 3.00 2.81 9.71 14.33 -66.68% QoQ % -9.51% 2.69% -1.00% 6.76% -71.06% -32.24% - Horiz. % 19.26% 21.28% 20.73% 20.94% 19.61% 67.76% 100.00%
DPS 1.70 0.00 2.00 0.00 1.70 0.00 7.00 -61.11% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 24.29% 0.00% 28.57% 0.00% 24.29% 0.00% 100.00%
NAPS 0.9400 0.9300 0.9000 0.8700 0.8600 3.3400 3.2500 -56.30% QoQ % 1.08% 3.33% 3.45% 1.16% -74.25% 2.77% - Horiz. % 28.92% 28.62% 27.69% 26.77% 26.46% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,009 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.78 40.70 35.92 38.03 33.53 37.52 34.33 4.71% QoQ % -9.63% 13.31% -5.55% 13.42% -10.63% 9.29% - Horiz. % 107.14% 118.56% 104.63% 110.78% 97.67% 109.29% 100.00%
EPS 2.74 3.03 2.95 2.97 2.78 2.40 3.54 -15.71% QoQ % -9.57% 2.71% -0.67% 6.83% 15.83% -32.20% - Horiz. % 77.40% 85.59% 83.33% 83.90% 78.53% 67.80% 100.00%
DPS 1.69 0.00 1.98 0.00 1.69 0.00 1.73 -1.55% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 97.69% 0.00% 114.45% 0.00% 97.69% 0.00% 100.00%
NAPS 0.9350 0.9235 0.8930 0.8631 0.8529 0.8255 0.8025 10.73% QoQ % 1.25% 3.42% 3.46% 1.20% 3.32% 2.87% - Horiz. % 116.51% 115.08% 111.28% 107.55% 106.28% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.8000 2.1100 2.2400 2.1800 2.1700 8.8700 7.8000 -
P/RPS 7.57 5.15 6.19 5.69 6.42 5.84 5.61 22.13% QoQ % 46.99% -16.80% 8.79% -11.37% 9.93% 4.10% - Horiz. % 134.94% 91.80% 110.34% 101.43% 114.44% 104.10% 100.00%
P/EPS 101.50 69.26 75.39 72.74 77.30 91.35 54.44 51.54% QoQ % 46.55% -8.13% 3.64% -5.90% -15.38% 67.80% - Horiz. % 186.44% 127.22% 138.48% 133.61% 141.99% 167.80% 100.00%
EY 0.99 1.44 1.33 1.37 1.29 1.09 1.84 -33.87% QoQ % -31.25% 8.27% -2.92% 6.20% 18.35% -40.76% - Horiz. % 53.80% 78.26% 72.28% 74.46% 70.11% 59.24% 100.00%
DY 0.61 0.00 0.89 0.00 0.78 0.00 0.90 -22.86% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 67.78% 0.00% 98.89% 0.00% 86.67% 0.00% 100.00%
P/NAPS 2.98 2.27 2.49 2.51 2.52 2.66 2.40 15.54% QoQ % 31.28% -8.84% -0.80% -0.40% -5.26% 10.83% - Horiz. % 124.17% 94.58% 103.75% 104.58% 105.00% 110.83% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 21/05/20 19/02/20 21/11/19 21/08/19 23/05/19 28/02/19 -
Price 3.7200 2.9000 2.4100 2.4000 2.0300 8.6000 8.9500 -
P/RPS 10.06 7.08 6.66 6.26 6.00 5.66 6.44 34.67% QoQ % 42.09% 6.31% 6.39% 4.33% 6.01% -12.11% - Horiz. % 156.21% 109.94% 103.42% 97.20% 93.17% 87.89% 100.00%
P/EPS 134.85 95.19 81.11 80.08 72.31 88.57 62.47 67.11% QoQ % 41.66% 17.36% 1.29% 10.75% -18.36% 41.78% - Horiz. % 215.86% 152.38% 129.84% 128.19% 115.75% 141.78% 100.00%
EY 0.74 1.05 1.23 1.25 1.38 1.13 1.60 -40.22% QoQ % -29.52% -14.63% -1.60% -9.42% 22.12% -29.38% - Horiz. % 46.25% 65.62% 76.88% 78.12% 86.25% 70.62% 100.00%
DY 0.46 0.00 0.83 0.00 0.84 0.00 0.78 -29.70% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 58.97% 0.00% 106.41% 0.00% 107.69% 0.00% 100.00%
P/NAPS 3.96 3.12 2.68 2.76 2.36 2.57 2.75 27.55% QoQ % 26.92% 16.42% -2.90% 16.95% -8.17% -6.55% - Horiz. % 144.00% 113.45% 97.45% 100.36% 85.82% 93.45% 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 - Q2Y2020.pdf 
