Highlights

[AHEALTH] YoY Annualized Quarter 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 -     -4.65%    YoY -     11.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 736,072 674,998 648,692 619,898 588,326 528,686 506,840 6.41%
  YoY % 9.05% 4.06% 4.64% 5.37% 11.28% 4.31% -
  Horiz. % 145.23% 133.18% 127.99% 122.31% 116.08% 104.31% 100.00%
PBT 68,570 61,452 67,788 52,730 49,358 41,912 45,344 7.13%
  YoY % 11.58% -9.35% 28.56% 6.83% 17.77% -7.57% -
  Horiz. % 151.22% 135.52% 149.50% 116.29% 108.85% 92.43% 100.00%
Tax -13,986 -12,164 -13,944 -11,932 -10,410 -11,816 -11,300 3.61%
  YoY % -14.98% 12.77% -16.86% -14.62% 11.90% -4.57% -
  Horiz. % 123.77% 107.65% 123.40% 105.59% 92.12% 104.57% 100.00%
NP 54,584 49,288 53,844 40,798 38,948 30,096 34,044 8.18%
  YoY % 10.75% -8.46% 31.98% 4.75% 29.41% -11.60% -
  Horiz. % 160.33% 144.78% 158.16% 119.84% 114.40% 88.40% 100.00%
NP to SH 54,808 49,246 53,760 40,776 38,924 30,098 34,044 8.25%
  YoY % 11.29% -8.40% 31.84% 4.76% 29.32% -11.59% -
  Horiz. % 160.99% 144.65% 157.91% 119.77% 114.33% 88.41% 100.00%
Tax Rate 20.40 % 19.79 % 20.57 % 22.63 % 21.09 % 28.19 % 24.92 % -3.28%
  YoY % 3.08% -3.79% -9.10% 7.30% -25.19% 13.12% -
  Horiz. % 81.86% 79.41% 82.54% 90.81% 84.63% 113.12% 100.00%
Total Cost 681,488 625,710 594,848 579,100 549,378 498,590 472,796 6.28%
  YoY % 8.91% 5.19% 2.72% 5.41% 10.19% 5.46% -
  Horiz. % 144.14% 132.34% 125.81% 122.48% 116.20% 105.46% 100.00%
Net Worth 444,145 405,125 360,809 325,665 298,722 268,264 246,006 10.34%
  YoY % 9.63% 12.28% 10.79% 9.02% 11.35% 9.05% -
  Horiz. % 180.54% 164.68% 146.67% 132.38% 121.43% 109.05% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 16,064 16,016 15,228 12,886 12,886 11,714 8,200 11.85%
  YoY % 0.30% 5.17% 18.18% 0.00% 10.00% 42.86% -
  Horiz. % 195.91% 195.32% 185.71% 157.14% 157.14% 142.86% 100.00%
Div Payout % 29.31 % 32.52 % 28.33 % 31.60 % 33.11 % 38.92 % 24.09 % 3.32%
  YoY % -9.87% 14.79% -10.35% -4.56% -14.93% 61.56% -
  Horiz. % 121.67% 134.99% 117.60% 131.17% 137.44% 161.56% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 444,145 405,125 360,809 325,665 298,722 268,264 246,006 10.34%
  YoY % 9.63% 12.28% 10.79% 9.02% 11.35% 9.05% -
  Horiz. % 180.54% 164.68% 146.67% 132.38% 121.43% 109.05% 100.00%
NOSH 472,495 471,076 117,146 117,146 117,146 117,146 117,146 26.14%
  YoY % 0.30% 302.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 403.34% 402.13% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.42 % 7.30 % 8.30 % 6.58 % 6.62 % 5.69 % 6.72 % 1.66%
  YoY % 1.64% -12.05% 26.14% -0.60% 16.34% -15.33% -
  Horiz. % 110.42% 108.63% 123.51% 97.92% 98.51% 84.67% 100.00%
ROE 12.34 % 12.16 % 14.90 % 12.52 % 13.03 % 11.22 % 13.84 % -1.89%
  YoY % 1.48% -18.39% 19.01% -3.91% 16.13% -18.93% -
  Horiz. % 89.16% 87.86% 107.66% 90.46% 94.15% 81.07% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 155.78 143.29 553.75 529.17 502.22 451.31 432.66 -15.64%
  YoY % 8.72% -74.12% 4.65% 5.37% 11.28% 4.31% -
  Horiz. % 36.01% 33.12% 127.99% 122.31% 116.08% 104.31% 100.00%
EPS 11.60 10.46 45.90 34.80 33.22 25.70 28.96 -14.13%
  YoY % 10.90% -77.21% 31.90% 4.76% 29.26% -11.26% -
  Horiz. % 40.06% 36.12% 158.49% 120.17% 114.71% 88.74% 100.00%
DPS 3.40 3.40 13.00 11.00 11.00 10.00 7.00 -11.33%
  YoY % 0.00% -73.85% 18.18% 0.00% 10.00% 42.86% -
  Horiz. % 48.57% 48.57% 185.71% 157.14% 157.14% 142.86% 100.00%
NAPS 0.9400 0.8600 3.0800 2.7800 2.5500 2.2900 2.1000 -12.53%
  YoY % 9.30% -72.08% 10.79% 9.02% 11.35% 9.05% -
  Horiz. % 44.76% 40.95% 146.67% 132.38% 121.43% 109.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,229
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 154.89 142.04 136.50 130.44 123.80 111.25 106.65 6.41%
  YoY % 9.05% 4.06% 4.65% 5.36% 11.28% 4.31% -
  Horiz. % 145.23% 133.18% 127.99% 122.31% 116.08% 104.31% 100.00%
EPS 11.53 10.36 11.31 8.58 8.19 6.33 7.16 8.26%
  YoY % 11.29% -8.40% 31.82% 4.76% 29.38% -11.59% -
  Horiz. % 161.03% 144.69% 157.96% 119.83% 114.39% 88.41% 100.00%
DPS 3.38 3.37 3.20 2.71 2.71 2.47 1.73 11.80%
  YoY % 0.30% 5.31% 18.08% 0.00% 9.72% 42.77% -
  Horiz. % 195.38% 194.80% 184.97% 156.65% 156.65% 142.77% 100.00%
NAPS 0.9346 0.8525 0.7592 0.6853 0.6286 0.5645 0.5177 10.34%
  YoY % 9.63% 12.29% 10.78% 9.02% 11.36% 9.04% -
  Horiz. % 180.53% 164.67% 146.65% 132.37% 121.42% 109.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.8000 2.1700 6.7900 4.7000 3.8900 4.0200 3.8000 -
P/RPS 1.80 1.51 1.23 0.89 0.77 0.89 0.88 12.66%
  YoY % 19.21% 22.76% 38.20% 15.58% -13.48% 1.14% -
  Horiz. % 204.55% 171.59% 139.77% 101.14% 87.50% 101.14% 100.00%
P/EPS 24.14 20.76 14.80 13.50 11.71 15.65 13.08 10.74%
  YoY % 16.28% 40.27% 9.63% 15.29% -25.18% 19.65% -
  Horiz. % 184.56% 158.72% 113.15% 103.21% 89.53% 119.65% 100.00%
EY 4.14 4.82 6.76 7.41 8.54 6.39 7.65 -9.72%
  YoY % -14.11% -28.70% -8.77% -13.23% 33.65% -16.47% -
  Horiz. % 54.12% 63.01% 88.37% 96.86% 111.63% 83.53% 100.00%
DY 1.21 1.57 1.91 2.34 2.83 2.49 1.84 -6.74%
  YoY % -22.93% -17.80% -18.38% -17.31% 13.65% 35.33% -
  Horiz. % 65.76% 85.33% 103.80% 127.17% 153.80% 135.33% 100.00%
P/NAPS 2.98 2.52 2.20 1.69 1.53 1.76 1.81 8.66%
  YoY % 18.25% 14.55% 30.18% 10.46% -13.07% -2.76% -
  Horiz. % 164.64% 139.23% 121.55% 93.37% 84.53% 97.24% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 21/08/19 16/08/18 16/08/17 17/08/16 19/08/15 20/08/14 -
Price 3.7200 2.0300 7.2500 4.7400 3.8200 3.9500 3.8500 -
P/RPS 2.39 1.42 1.31 0.90 0.76 0.88 0.89 17.88%
  YoY % 68.31% 8.40% 45.56% 18.42% -13.64% -1.12% -
  Horiz. % 268.54% 159.55% 147.19% 101.12% 85.39% 98.88% 100.00%
P/EPS 32.07 19.42 15.80 13.62 11.50 15.37 13.25 15.86%
  YoY % 65.14% 22.91% 16.01% 18.43% -25.18% 16.00% -
  Horiz. % 242.04% 146.57% 119.25% 102.79% 86.79% 116.00% 100.00%
EY 3.12 5.15 6.33 7.34 8.70 6.50 7.55 -13.68%
  YoY % -39.42% -18.64% -13.76% -15.63% 33.85% -13.91% -
  Horiz. % 41.32% 68.21% 83.84% 97.22% 115.23% 86.09% 100.00%
DY 0.91 1.67 1.79 2.32 2.88 2.53 1.82 -10.90%
  YoY % -45.51% -6.70% -22.84% -19.44% 13.83% 39.01% -
  Horiz. % 50.00% 91.76% 98.35% 127.47% 158.24% 139.01% 100.00%
P/NAPS 3.96 2.36 2.35 1.71 1.50 1.72 1.83 13.72%
  YoY % 67.80% 0.43% 37.43% 14.00% -12.79% -6.01% -
  Horiz. % 216.39% 128.96% 128.42% 93.44% 81.97% 93.99% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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