[AHEALTH] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 169,116 174,728 193,308 170,634 180,653 159,270 178,229 -3.43% QoQ % -3.21% -9.61% 13.29% -5.55% 13.43% -10.64% - Horiz. % 94.89% 98.04% 108.46% 95.74% 101.36% 89.36% 100.00%
PBT 17,488 16,341 17,944 18,484 17,124 16,183 14,543 13.04% QoQ % 7.02% -8.93% -2.92% 7.94% 5.81% 11.28% - Horiz. % 120.25% 112.36% 123.39% 127.10% 117.75% 111.28% 100.00%
Tax -3,142 -3,411 -3,582 -4,478 -3,002 -2,953 -3,129 0.28% QoQ % 7.89% 4.77% 20.01% -49.17% -1.66% 5.62% - Horiz. % 100.42% 109.01% 114.48% 143.11% 95.94% 94.38% 100.00%
NP 14,346 12,930 14,362 14,006 14,122 13,230 11,414 16.42% QoQ % 10.95% -9.97% 2.54% -0.82% 6.74% 15.91% - Horiz. % 125.69% 113.28% 125.83% 122.71% 123.73% 115.91% 100.00%
NP to SH 14,223 13,034 14,370 14,004 14,123 13,224 11,399 15.85% QoQ % 9.12% -9.30% 2.61% -0.84% 6.80% 16.01% - Horiz. % 124.77% 114.34% 126.06% 122.85% 123.90% 116.01% 100.00%
Tax Rate 17.97 % 20.87 % 19.96 % 24.23 % 17.53 % 18.25 % 21.52 % -11.30% QoQ % -13.90% 4.56% -17.62% 38.22% -3.95% -15.20% - Horiz. % 83.50% 96.98% 92.75% 112.59% 81.46% 84.80% 100.00%
Total Cost 154,770 161,798 178,946 156,628 166,531 146,040 166,815 -4.86% QoQ % -4.34% -9.58% 14.25% -5.95% 14.03% -12.45% - Horiz. % 92.78% 96.99% 107.27% 93.89% 99.83% 87.55% 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 - 8,032 - 9,426 - 8,008 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.30% 0.00% 117.70% 0.00% 100.00% -
Div Payout % - % 61.63 % - % 67.31 % - % 60.56 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 101.77% 0.00% 111.15% 0.00% 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 8.48 % 7.40 % 7.43 % 8.21 % 7.82 % 8.31 % 6.40 % 20.57% QoQ % 14.59% -0.40% -9.50% 4.99% -5.90% 29.84% - Horiz. % 132.50% 115.62% 116.09% 128.28% 122.19% 129.84% 100.00%
ROE 3.13 % 2.93 % 3.28 % 3.30 % 3.44 % 3.26 % 2.91 % 4.96% QoQ % 6.83% -10.67% -0.61% -4.07% 5.52% 12.03% - Horiz. % 107.56% 100.69% 112.71% 113.40% 118.21% 112.03% 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 35.75 36.98 40.98 36.20 38.33 33.81 151.82 -61.77% QoQ % -3.33% -9.76% 13.20% -5.56% 13.37% -77.73% - Horiz. % 23.55% 24.36% 26.99% 23.84% 25.25% 22.27% 100.00%
EPS 3.01 2.76 3.05 2.97 3.00 2.81 9.71 -54.10% QoQ % 9.06% -9.51% 2.69% -1.00% 6.76% -71.06% - Horiz. % 31.00% 28.42% 31.41% 30.59% 30.90% 28.94% 100.00%
DPS 0.00 1.70 0.00 2.00 0.00 1.70 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 117.65% 0.00% 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 35.59 36.77 40.68 35.91 38.01 33.51 37.50 -3.42% QoQ % -3.21% -9.61% 13.28% -5.52% 13.43% -10.64% - Horiz. % 94.91% 98.05% 108.48% 95.76% 101.36% 89.36% 100.00%
EPS 2.99 2.74 3.02 2.95 2.97 2.78 2.40 15.74% QoQ % 9.12% -9.27% 2.37% -0.67% 6.83% 15.83% - Horiz. % 124.58% 114.17% 125.83% 122.92% 123.75% 115.83% 100.00%
DPS 0.00 1.69 0.00 1.98 0.00 1.69 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 117.16% 0.00% 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 9.06 7.57 5.15 6.19 5.69 6.42 5.84 33.90% QoQ % 19.68% 46.99% -16.80% 8.79% -11.37% 9.93% - Horiz. % 155.14% 129.62% 88.18% 105.99% 97.43% 109.93% 100.00%
P/EPS 107.75 101.50 69.26 75.39 72.74 77.30 91.35 11.60% QoQ % 6.16% 46.55% -8.13% 3.64% -5.90% -15.38% - Horiz. % 117.95% 111.11% 75.82% 82.53% 79.63% 84.62% 100.00%
EY 0.93 0.99 1.44 1.33 1.37 1.29 1.09 -10.02% QoQ % -6.06% -31.25% 8.27% -2.92% 6.20% 18.35% - Horiz. % 85.32% 90.83% 132.11% 122.02% 125.69% 118.35% 100.00%
DY 0.00 0.61 0.00 0.89 0.00 0.78 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.21% 0.00% 114.10% 0.00% 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 10.07 10.06 7.08 6.66 6.26 6.00 5.66 46.67% QoQ % 0.10% 42.09% 6.31% 6.39% 4.33% 6.01% - Horiz. % 177.92% 177.74% 125.09% 117.67% 110.60% 106.01% 100.00%
P/EPS 119.73 134.85 95.19 81.11 80.08 72.31 88.57 22.19% QoQ % -11.21% 41.66% 17.36% 1.29% 10.75% -18.36% - Horiz. % 135.18% 152.25% 107.47% 91.58% 90.41% 81.64% 100.00%
EY 0.84 0.74 1.05 1.23 1.25 1.38 1.13 -17.90% QoQ % 13.51% -29.52% -14.63% -1.60% -9.42% 22.12% - Horiz. % 74.34% 65.49% 92.92% 108.85% 110.62% 122.12% 100.00%
DY 0.00 0.46 0.00 0.83 0.00 0.84 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 54.76% 0.00% 98.81% 0.00% 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 - Q2Y2020.pdf 
