Highlights

[AHEALTH] QoQ TTM Result on 2020-06-30 [#2]

Stock [AHEALTH]: APEX HEALTHCARE BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -0.34%    YoY -     -1.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 707,786 719,323 703,865 688,786 681,213 665,813 662,489 4.50%
  QoQ % -1.60% 2.20% 2.19% 1.11% 2.31% 0.50% -
  Horiz. % 106.84% 108.58% 106.25% 103.97% 102.83% 100.50% 100.00%
PBT 70,257 69,893 69,735 66,334 64,589 66,102 67,287 2.91%
  QoQ % 0.52% 0.23% 5.13% 2.70% -2.29% -1.76% -
  Horiz. % 104.41% 103.87% 103.64% 98.58% 95.99% 98.24% 100.00%
Tax -14,613 -14,473 -14,015 -13,562 -9,020 -9,713 -10,427 25.16%
  QoQ % -0.97% -3.27% -3.34% -50.35% 7.13% 6.85% -
  Horiz. % 140.15% 138.80% 134.41% 130.07% 86.51% 93.15% 100.00%
NP 55,644 55,420 55,720 52,772 55,569 56,389 56,860 -1.43%
  QoQ % 0.40% -0.54% 5.59% -5.03% -1.45% -0.83% -
  Horiz. % 97.86% 97.47% 98.00% 92.81% 97.73% 99.17% 100.00%
NP to SH 55,631 55,531 55,721 52,750 55,550 56,324 56,799 -1.37%
  QoQ % 0.18% -0.34% 5.63% -5.04% -1.37% -0.84% -
  Horiz. % 97.94% 97.77% 98.10% 92.87% 97.80% 99.16% 100.00%
Tax Rate 20.80 % 20.71 % 20.10 % 20.45 % 13.97 % 14.69 % 15.50 % 21.60%
  QoQ % 0.43% 3.03% -1.71% 46.39% -4.90% -5.23% -
  Horiz. % 134.19% 133.61% 129.68% 131.94% 90.13% 94.77% 100.00%
Total Cost 652,142 663,903 648,145 636,014 625,644 609,424 605,629 5.04%
  QoQ % -1.77% 2.43% 1.91% 1.66% 2.66% 0.63% -
  Horiz. % 107.68% 109.62% 107.02% 105.02% 103.30% 100.63% 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 17,458 17,458 17,434 17,434 16,218 16,218 15,825 6.75%
  QoQ % 0.00% 0.14% 0.00% 7.49% 0.00% 2.49% -
  Horiz. % 110.32% 110.32% 110.17% 110.17% 102.49% 102.49% 100.00%
Div Payout % 31.38 % 31.44 % 31.29 % 33.05 % 29.20 % 28.80 % 27.86 % 8.23%
  QoQ % -0.19% 0.48% -5.33% 13.18% 1.39% 3.37% -
  Horiz. % 112.63% 112.85% 112.31% 118.63% 104.81% 103.37% 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 7.86 % 7.70 % 7.92 % 7.66 % 8.16 % 8.47 % 8.58 % -5.66%
  QoQ % 2.08% -2.78% 3.39% -6.13% -3.66% -1.28% -
  Horiz. % 91.61% 89.74% 92.31% 89.28% 95.10% 98.72% 100.00%
ROE 12.25 % 12.50 % 12.70 % 12.44 % 13.55 % 13.90 % 14.49 % -10.56%
  QoQ % -2.00% -1.57% 2.09% -8.19% -2.52% -4.07% -
  Horiz. % 84.54% 86.27% 87.65% 85.85% 93.51% 95.93% 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 149.63 152.24 149.23 146.15 144.55 141.34 564.32 -58.63%
  QoQ % -1.71% 2.02% 2.11% 1.11% 2.27% -74.95% -
  Horiz. % 26.52% 26.98% 26.44% 25.90% 25.61% 25.05% 100.00%
EPS 11.76 11.75 11.81 11.19 11.79 11.96 48.38 -60.95%
  QoQ % 0.09% -0.51% 5.54% -5.09% -1.42% -75.28% -
  Horiz. % 24.31% 24.29% 24.41% 23.13% 24.37% 24.72% 100.00%
DPS 3.70 3.70 3.70 3.70 3.44 3.44 13.50 -57.71%
  QoQ % 0.00% 0.00% 0.00% 7.56% 0.00% -74.52% -
  Horiz. % 27.41% 27.41% 27.41% 27.41% 25.48% 25.48% 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 - 475,019
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 149.00 151.43 148.18 145.00 143.41 140.17 139.47 4.49%
  QoQ % -1.60% 2.19% 2.19% 1.11% 2.31% 0.50% -
  Horiz. % 106.83% 108.58% 106.25% 103.97% 102.82% 100.50% 100.00%
EPS 11.71 11.69 11.73 11.10 11.69 11.86 11.96 -1.39%
  QoQ % 0.17% -0.34% 5.68% -5.05% -1.43% -0.84% -
  Horiz. % 97.91% 97.74% 98.08% 92.81% 97.74% 99.16% 100.00%
DPS 3.68 3.68 3.67 3.67 3.41 3.41 3.33 6.87%
  QoQ % 0.00% 0.27% 0.00% 7.62% 0.00% 2.40% -
  Horiz. % 110.51% 110.51% 110.21% 110.21% 102.40% 102.40% 100.00%
NAPS 0.9560 0.9350 0.9235 0.8930 0.8631 0.8529 0.8254 10.26%
  QoQ % 2.25% 1.25% 3.42% 3.46% 1.20% 3.33% -
  Horiz. % 115.82% 113.28% 111.89% 108.19% 104.57% 103.33% 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 2.17 1.84 1.41 1.53 1.51 1.54 1.57 24.01%
  QoQ % 17.93% 30.50% -7.84% 1.32% -1.95% -1.91% -
  Horiz. % 138.22% 117.20% 89.81% 97.45% 96.18% 98.09% 100.00%
P/EPS 27.55 23.82 17.86 20.01 18.49 18.15 18.33 31.11%
  QoQ % 15.66% 33.37% -10.74% 8.22% 1.87% -0.98% -
  Horiz. % 150.30% 129.95% 97.44% 109.17% 100.87% 99.02% 100.00%
EY 3.63 4.20 5.60 5.00 5.41 5.51 5.45 -23.68%
  QoQ % -13.57% -25.00% 12.00% -7.58% -1.81% 1.10% -
  Horiz. % 66.61% 77.06% 102.75% 91.74% 99.27% 101.10% 100.00%
DY 1.14 1.32 1.75 1.65 1.58 1.59 1.52 -17.41%
  QoQ % -13.64% -24.57% 6.06% 4.43% -0.63% 4.61% -
  Horiz. % 75.00% 86.84% 115.13% 108.55% 103.95% 104.61% 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 2.41 2.44 1.94 1.65 1.66 1.44 1.52 35.86%
  QoQ % -1.23% 25.77% 17.58% -0.60% 15.28% -5.26% -
  Horiz. % 158.55% 160.53% 127.63% 108.55% 109.21% 94.74% 100.00%
P/EPS 30.61 31.65 24.55 21.53 20.36 16.98 17.77 43.56%
  QoQ % -3.29% 28.92% 14.03% 5.75% 19.91% -4.45% -
  Horiz. % 172.26% 178.11% 138.15% 121.16% 114.58% 95.55% 100.00%
EY 3.27 3.16 4.07 4.64 4.91 5.89 5.63 -30.32%
  QoQ % 3.48% -22.36% -12.28% -5.50% -16.64% 4.62% -
  Horiz. % 58.08% 56.13% 72.29% 82.42% 87.21% 104.62% 100.00%
DY 1.03 0.99 1.28 1.53 1.43 1.70 1.57 -24.44%
  QoQ % 4.04% -22.66% -16.34% 6.99% -15.88% 8.28% -
  Horiz. % 65.61% 63.06% 81.53% 97.45% 91.08% 108.28% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS