Highlights

[AHEALTH] YoY Quarter Result on 2015-06-30 [#2]

Stock [AHEALTH]: APEX HEALTHCARE BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -21.82%    YoY -     -12.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 155,946 155,297 146,685 124,279 122,493 104,202 100,678 7.56%
  YoY % 0.42% 5.87% 18.03% 1.46% 17.55% 3.50% -
  Horiz. % 154.90% 154.25% 145.70% 123.44% 121.67% 103.50% 100.00%
PBT 17,368 13,453 12,313 9,076 10,050 9,273 11,333 7.37%
  YoY % 29.10% 9.26% 35.67% -9.69% 8.38% -18.18% -
  Horiz. % 153.25% 118.71% 108.65% 80.08% 88.68% 81.82% 100.00%
Tax -3,667 -3,153 -2,658 -2,474 -2,496 -2,440 -2,959 3.64%
  YoY % -16.30% -18.62% -7.44% 0.88% -2.30% 17.54% -
  Horiz. % 123.93% 106.56% 89.83% 83.61% 84.35% 82.46% 100.00%
NP 13,701 10,300 9,655 6,602 7,554 6,833 8,374 8.55%
  YoY % 33.02% 6.68% 46.24% -12.60% 10.55% -18.40% -
  Horiz. % 163.61% 123.00% 115.30% 78.84% 90.21% 81.60% 100.00%
NP to SH 13,699 10,297 9,649 6,603 7,554 6,812 8,362 8.57%
  YoY % 33.04% 6.72% 46.13% -12.59% 10.89% -18.54% -
  Horiz. % 163.82% 123.14% 115.39% 78.96% 90.34% 81.46% 100.00%
Tax Rate 21.11 % 23.44 % 21.59 % 27.26 % 24.84 % 26.31 % 26.11 % -3.48%
  YoY % -9.94% 8.57% -20.80% 9.74% -5.59% 0.77% -
  Horiz. % 80.85% 89.77% 82.69% 104.40% 95.14% 100.77% 100.00%
Total Cost 142,245 144,997 137,030 117,677 114,939 97,369 92,304 7.47%
  YoY % -1.90% 5.81% 16.45% 2.38% 18.04% 5.49% -
  Horiz. % 154.10% 157.09% 148.46% 127.49% 124.52% 105.49% 100.00%
Net Worth 360,809 325,665 298,722 268,264 246,006 223,006 206,237 9.77%
  YoY % 10.79% 9.02% 11.35% 9.05% 10.31% 8.13% -
  Horiz. % 174.95% 157.91% 144.84% 130.08% 119.28% 108.13% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 7,614 6,443 6,443 5,857 4,100 3,748 5,624 5.18%
  YoY % 18.18% 0.00% 10.00% 42.86% 9.39% -33.36% -
  Horiz. % 135.38% 114.55% 114.55% 104.14% 72.90% 66.64% 100.00%
Div Payout % 55.58 % 62.57 % 66.77 % 88.71 % 54.28 % 55.02 % 67.26 % -3.13%
  YoY % -11.17% -6.29% -24.73% 63.43% -1.34% -18.20% -
  Horiz. % 82.63% 93.03% 99.27% 131.89% 80.70% 81.80% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 360,809 325,665 298,722 268,264 246,006 223,006 206,237 9.77%
  YoY % 10.79% 9.02% 11.35% 9.05% 10.31% 8.13% -
  Horiz. % 174.95% 157.91% 144.84% 130.08% 119.28% 108.13% 100.00%
NOSH 117,146 117,146 117,146 117,146 117,146 93,700 93,744 3.78%
  YoY % 0.00% 0.00% 0.00% 0.00% 25.02% -0.05% -
  Horiz. % 124.96% 124.96% 124.96% 124.96% 124.96% 99.95% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.79 % 6.63 % 6.58 % 5.31 % 6.17 % 6.56 % 8.32 % 0.92%
  YoY % 32.58% 0.76% 23.92% -13.94% -5.95% -21.15% -
  Horiz. % 105.65% 79.69% 79.09% 63.82% 74.16% 78.85% 100.00%
ROE 3.80 % 3.16 % 3.23 % 2.46 % 3.07 % 3.05 % 4.05 % -1.06%
  YoY % 20.25% -2.17% 31.30% -19.87% 0.66% -24.69% -
  Horiz. % 93.83% 78.02% 79.75% 60.74% 75.80% 75.31% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 133.12 132.57 125.22 106.09 104.56 111.21 107.40 3.64%
  YoY % 0.41% 5.87% 18.03% 1.46% -5.98% 3.55% -
  Horiz. % 123.95% 123.44% 116.59% 98.78% 97.36% 103.55% 100.00%
EPS 11.69 8.79 8.24 5.64 6.42 7.27 8.92 4.61%
  YoY % 32.99% 6.67% 46.10% -12.15% -11.69% -18.50% -
  Horiz. % 131.05% 98.54% 92.38% 63.23% 71.97% 81.50% 100.00%
DPS 6.50 5.50 5.50 5.00 3.50 4.00 6.00 1.34%
  YoY % 18.18% 0.00% 10.00% 42.86% -12.50% -33.33% -
  Horiz. % 108.33% 91.67% 91.67% 83.33% 58.33% 66.67% 100.00%
NAPS 3.0800 2.7800 2.5500 2.2900 2.1000 2.3800 2.2000 5.77%
  YoY % 10.79% 9.02% 11.35% 9.05% -11.76% 8.18% -
  Horiz. % 140.00% 126.36% 115.91% 104.09% 95.45% 108.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,019
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 32.83 32.69 30.88 26.16 25.79 21.94 21.19 7.57%
  YoY % 0.43% 5.86% 18.04% 1.43% 17.55% 3.54% -
  Horiz. % 154.93% 154.27% 145.73% 123.45% 121.71% 103.54% 100.00%
EPS 2.88 2.17 2.03 1.39 1.59 1.43 1.76 8.55%
  YoY % 32.72% 6.90% 46.04% -12.58% 11.19% -18.75% -
  Horiz. % 163.64% 123.30% 115.34% 78.98% 90.34% 81.25% 100.00%
DPS 1.60 1.36 1.36 1.23 0.86 0.79 1.18 5.20%
  YoY % 17.65% 0.00% 10.57% 43.02% 8.86% -33.05% -
  Horiz. % 135.59% 115.25% 115.25% 104.24% 72.88% 66.95% 100.00%
NAPS 0.7596 0.6856 0.6289 0.5647 0.5179 0.4695 0.4342 9.77%
  YoY % 10.79% 9.02% 11.37% 9.04% 10.31% 8.13% -
  Horiz. % 174.94% 157.90% 144.84% 130.06% 119.28% 108.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 6.7900 4.7000 3.8900 4.0200 3.8000 4.4900 2.9500 -
P/RPS 5.10 3.55 3.11 3.79 3.63 4.04 2.75 10.84%
  YoY % 43.66% 14.15% -17.94% 4.41% -10.15% 46.91% -
  Horiz. % 185.45% 129.09% 113.09% 137.82% 132.00% 146.91% 100.00%
P/EPS 58.06 53.47 47.23 71.32 58.93 61.76 33.07 9.83%
  YoY % 8.58% 13.21% -33.78% 21.02% -4.58% 86.76% -
  Horiz. % 175.57% 161.69% 142.82% 215.66% 178.20% 186.76% 100.00%
EY 1.72 1.87 2.12 1.40 1.70 1.62 3.02 -8.95%
  YoY % -8.02% -11.79% 51.43% -17.65% 4.94% -46.36% -
  Horiz. % 56.95% 61.92% 70.20% 46.36% 56.29% 53.64% 100.00%
DY 0.96 1.17 1.41 1.24 0.92 0.89 2.03 -11.73%
  YoY % -17.95% -17.02% 13.71% 34.78% 3.37% -56.16% -
  Horiz. % 47.29% 57.64% 69.46% 61.08% 45.32% 43.84% 100.00%
P/NAPS 2.20 1.69 1.53 1.76 1.81 1.89 1.34 8.61%
  YoY % 30.18% 10.46% -13.07% -2.76% -4.23% 41.04% -
  Horiz. % 164.18% 126.12% 114.18% 131.34% 135.07% 141.04% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 16/08/17 17/08/16 19/08/15 20/08/14 21/08/13 15/08/12 -
Price 7.2500 4.7400 3.8200 3.9500 3.8500 4.9500 3.1100 -
P/RPS 5.45 3.58 3.05 3.72 3.68 4.45 2.90 11.08%
  YoY % 52.23% 17.38% -18.01% 1.09% -17.30% 53.45% -
  Horiz. % 187.93% 123.45% 105.17% 128.28% 126.90% 153.45% 100.00%
P/EPS 62.00 53.93 46.38 70.08 59.71 68.09 34.87 10.06%
  YoY % 14.96% 16.28% -33.82% 17.37% -12.31% 95.27% -
  Horiz. % 177.80% 154.66% 133.01% 200.98% 171.24% 195.27% 100.00%
EY 1.61 1.85 2.16 1.43 1.67 1.47 2.87 -9.18%
  YoY % -12.97% -14.35% 51.05% -14.37% 13.61% -48.78% -
  Horiz. % 56.10% 64.46% 75.26% 49.83% 58.19% 51.22% 100.00%
DY 0.90 1.16 1.44 1.27 0.91 0.81 1.93 -11.93%
  YoY % -22.41% -19.44% 13.39% 39.56% 12.35% -58.03% -
  Horiz. % 46.63% 60.10% 74.61% 65.80% 47.15% 41.97% 100.00%
P/NAPS 2.35 1.71 1.50 1.72 1.83 2.08 1.41 8.88%
  YoY % 37.43% 14.00% -12.79% -6.01% -12.02% 47.52% -
  Horiz. % 166.67% 121.28% 106.38% 121.99% 129.79% 147.52% 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
 
 

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