Highlights

[AHEALTH] YoY Cumulative 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 -     90.70%    YoY -     11.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 368,036 337,499 324,346 309,949 294,163 264,343 253,420 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 34,285 30,726 33,894 26,365 24,679 20,956 22,672 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 -6,993 -6,082 -6,972 -5,966 -5,205 -5,908 -5,650 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 27,292 24,644 26,922 20,399 19,474 15,048 17,022 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 27,404 24,623 26,880 20,388 19,462 15,049 17,022 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 340,744 312,855 297,424 289,550 274,689 249,295 236,398 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 8,032 8,008 7,614 6,443 6,443 5,857 4,100 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 6.17 % 6.08 % 7.45 % 6.26 % 6.52 % 5.61 % 6.92 % -1.89%
  YoY % 1.48% -18.39% 19.01% -3.99% 16.22% -18.93% -
  Horiz. % 89.16% 87.86% 107.66% 90.46% 94.22% 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 77.89 71.64 276.87 264.58 251.11 225.65 216.33 -15.64%
  YoY % 8.72% -74.13% 4.65% 5.36% 11.28% 4.31% -
  Horiz. % 36.01% 33.12% 127.99% 122.30% 116.08% 104.31% 100.00%
EPS 5.80 5.23 22.95 17.40 16.61 12.85 14.48 -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 1.70 1.70 6.50 5.50 5.50 5.00 3.50 -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 - 475,019
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 77.48 71.05 68.28 65.25 61.93 55.65 53.35 6.41%
  YoY % 9.05% 4.06% 4.64% 5.36% 11.28% 4.31% -
  Horiz. % 145.23% 133.18% 127.99% 122.31% 116.08% 104.31% 100.00%
EPS 5.77 5.18 5.66 4.29 4.10 3.17 3.58 8.27%
  YoY % 11.39% -8.48% 31.93% 4.63% 29.34% -11.45% -
  Horiz. % 161.17% 144.69% 158.10% 119.83% 114.53% 88.55% 100.00%
DPS 1.69 1.69 1.60 1.36 1.36 1.23 0.86 11.91%
  YoY % 0.00% 5.63% 17.65% 0.00% 10.57% 43.02% -
  Horiz. % 196.51% 196.51% 186.05% 158.14% 158.14% 143.02% 100.00%
NAPS 0.9350 0.8529 0.7596 0.6856 0.6289 0.5647 0.5179 10.34%
  YoY % 9.63% 12.28% 10.79% 9.02% 11.37% 9.04% -
  Horiz. % 180.54% 164.68% 146.67% 132.38% 121.43% 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 3.59 3.03 2.45 1.78 1.55 1.78 1.76 12.60%
  YoY % 18.48% 23.67% 37.64% 14.84% -12.92% 1.14% -
  Horiz. % 203.98% 172.16% 139.20% 101.14% 88.07% 101.14% 100.00%
P/EPS 48.28 41.52 29.59 27.01 23.41 31.29 26.15 10.75%
  YoY % 16.28% 40.32% 9.55% 15.38% -25.18% 19.66% -
  Horiz. % 184.63% 158.78% 113.15% 103.29% 89.52% 119.66% 100.00%
EY 2.07 2.41 3.38 3.70 4.27 3.20 3.82 -9.70%
  YoY % -14.11% -28.70% -8.65% -13.35% 33.44% -16.23% -
  Horiz. % 54.19% 63.09% 88.48% 96.86% 111.78% 83.77% 100.00%
DY 0.61 0.78 0.96 1.17 1.41 1.24 0.92 -6.61%
  YoY % -21.79% -18.75% -17.95% -17.02% 13.71% 34.78% -
  Horiz. % 66.30% 84.78% 104.35% 127.17% 153.26% 134.78% 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 4.78 2.83 2.62 1.79 1.52 1.75 1.78 17.88%
  YoY % 68.90% 8.02% 46.37% 17.76% -13.14% -1.69% -
  Horiz. % 268.54% 158.99% 147.19% 100.56% 85.39% 98.31% 100.00%
P/EPS 64.14 38.84 31.60 27.24 22.99 30.75 26.50 15.86%
  YoY % 65.14% 22.91% 16.01% 18.49% -25.24% 16.04% -
  Horiz. % 242.04% 146.57% 119.25% 102.79% 86.75% 116.04% 100.00%
EY 1.56 2.57 3.16 3.67 4.35 3.25 3.77 -13.66%
  YoY % -39.30% -18.67% -13.90% -15.63% 33.85% -13.79% -
  Horiz. % 41.38% 68.17% 83.82% 97.35% 115.38% 86.21% 100.00%
DY 0.46 0.84 0.90 1.16 1.44 1.27 0.91 -10.74%
  YoY % -45.24% -6.67% -22.41% -19.44% 13.39% 39.56% -
  Horiz. % 50.55% 92.31% 98.90% 127.47% 158.24% 139.56% 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
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