Highlights

[AHEALTH] YoY Quarter Result on 2016-06-30 [#2]

Stock [AHEALTH]: APEX HEALTHCARE BHD
Announcement Date 17-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -1.67%    YoY -     46.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 159,270 155,946 155,297 146,685 124,279 122,493 104,202 7.32%
  YoY % 2.13% 0.42% 5.87% 18.03% 1.46% 17.55% -
  Horiz. % 152.85% 149.66% 149.03% 140.77% 119.27% 117.55% 100.00%
PBT 16,183 17,368 13,453 12,313 9,076 10,050 9,273 9.72%
  YoY % -6.82% 29.10% 9.26% 35.67% -9.69% 8.38% -
  Horiz. % 174.52% 187.30% 145.08% 132.78% 97.88% 108.38% 100.00%
Tax -2,953 -3,667 -3,153 -2,658 -2,474 -2,496 -2,440 3.23%
  YoY % 19.47% -16.30% -18.62% -7.44% 0.88% -2.30% -
  Horiz. % 121.02% 150.29% 129.22% 108.93% 101.39% 102.30% 100.00%
NP 13,230 13,701 10,300 9,655 6,602 7,554 6,833 11.64%
  YoY % -3.44% 33.02% 6.68% 46.24% -12.60% 10.55% -
  Horiz. % 193.62% 200.51% 150.74% 141.30% 96.62% 110.55% 100.00%
NP to SH 13,224 13,699 10,297 9,649 6,603 7,554 6,812 11.68%
  YoY % -3.47% 33.04% 6.72% 46.13% -12.59% 10.89% -
  Horiz. % 194.13% 201.10% 151.16% 141.65% 96.93% 110.89% 100.00%
Tax Rate 18.25 % 21.11 % 23.44 % 21.59 % 27.26 % 24.84 % 26.31 % -5.91%
  YoY % -13.55% -9.94% 8.57% -20.80% 9.74% -5.59% -
  Horiz. % 69.37% 80.24% 89.09% 82.06% 103.61% 94.41% 100.00%
Total Cost 146,040 142,245 144,997 137,030 117,677 114,939 97,369 6.99%
  YoY % 2.67% -1.90% 5.81% 16.45% 2.38% 18.04% -
  Horiz. % 149.99% 146.09% 148.91% 140.73% 120.86% 118.04% 100.00%
Net Worth 405,125 360,809 325,665 298,722 268,264 246,006 223,006 10.46%
  YoY % 12.28% 10.79% 9.02% 11.35% 9.05% 10.31% -
  Horiz. % 181.67% 161.79% 146.03% 133.95% 120.29% 110.31% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 8,008 7,614 6,443 6,443 5,857 4,100 3,748 13.48%
  YoY % 5.17% 18.18% 0.00% 10.00% 42.86% 9.39% -
  Horiz. % 213.67% 203.16% 171.91% 171.91% 156.28% 109.39% 100.00%
Div Payout % 60.56 % 55.58 % 62.57 % 66.77 % 88.71 % 54.28 % 55.02 % 1.61%
  YoY % 8.96% -11.17% -6.29% -24.73% 63.43% -1.34% -
  Horiz. % 110.07% 101.02% 113.72% 121.36% 161.23% 98.66% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 405,125 360,809 325,665 298,722 268,264 246,006 223,006 10.46%
  YoY % 12.28% 10.79% 9.02% 11.35% 9.05% 10.31% -
  Horiz. % 181.67% 161.79% 146.03% 133.95% 120.29% 110.31% 100.00%
NOSH 471,076 117,146 117,146 117,146 117,146 117,146 93,700 30.87%
  YoY % 302.13% 0.00% 0.00% 0.00% 0.00% 25.02% -
  Horiz. % 502.75% 125.02% 125.02% 125.02% 125.02% 125.02% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.31 % 8.79 % 6.63 % 6.58 % 5.31 % 6.17 % 6.56 % 4.02%
  YoY % -5.46% 32.58% 0.76% 23.92% -13.94% -5.95% -
  Horiz. % 126.68% 133.99% 101.07% 100.30% 80.95% 94.05% 100.00%
ROE 3.26 % 3.80 % 3.16 % 3.23 % 2.46 % 3.07 % 3.05 % 1.12%
  YoY % -14.21% 20.25% -2.17% 31.30% -19.87% 0.66% -
  Horiz. % 106.89% 124.59% 103.61% 105.90% 80.66% 100.66% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 33.81 133.12 132.57 125.22 106.09 104.56 111.21 -17.99%
  YoY % -74.60% 0.41% 5.87% 18.03% 1.46% -5.98% -
  Horiz. % 30.40% 119.70% 119.21% 112.60% 95.40% 94.02% 100.00%
EPS 2.81 11.69 8.79 8.24 5.64 6.42 7.27 -14.65%
  YoY % -75.96% 32.99% 6.67% 46.10% -12.15% -11.69% -
  Horiz. % 38.65% 160.80% 120.91% 113.34% 77.58% 88.31% 100.00%
DPS 1.70 6.50 5.50 5.50 5.00 3.50 4.00 -13.29%
  YoY % -73.85% 18.18% 0.00% 10.00% 42.86% -12.50% -
  Horiz. % 42.50% 162.50% 137.50% 137.50% 125.00% 87.50% 100.00%
NAPS 0.8600 3.0800 2.7800 2.5500 2.2900 2.1000 2.3800 -15.60%
  YoY % -72.08% 10.79% 9.02% 11.35% 9.05% -11.76% -
  Horiz. % 36.13% 129.41% 116.81% 107.14% 96.22% 88.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,229
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 33.51 32.81 32.68 30.87 26.15 25.78 21.93 7.32%
  YoY % 2.13% 0.40% 5.86% 18.05% 1.44% 17.56% -
  Horiz. % 152.80% 149.61% 149.02% 140.77% 119.24% 117.56% 100.00%
EPS 2.78 2.88 2.17 2.03 1.39 1.59 1.43 11.71%
  YoY % -3.47% 32.72% 6.90% 46.04% -12.58% 11.19% -
  Horiz. % 194.41% 201.40% 151.75% 141.96% 97.20% 111.19% 100.00%
DPS 1.69 1.60 1.36 1.36 1.23 0.86 0.79 13.51%
  YoY % 5.63% 17.65% 0.00% 10.57% 43.02% 8.86% -
  Horiz. % 213.92% 202.53% 172.15% 172.15% 155.70% 108.86% 100.00%
NAPS 0.8525 0.7592 0.6853 0.6286 0.5645 0.5177 0.4693 10.46%
  YoY % 12.29% 10.78% 9.02% 11.36% 9.04% 10.31% -
  Horiz. % 181.65% 161.77% 146.03% 133.94% 120.29% 110.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.1700 6.7900 4.7000 3.8900 4.0200 3.8000 4.4900 -
P/RPS 6.42 5.10 3.55 3.11 3.79 3.63 4.04 8.02%
  YoY % 25.88% 43.66% 14.15% -17.94% 4.41% -10.15% -
  Horiz. % 158.91% 126.24% 87.87% 76.98% 93.81% 89.85% 100.00%
P/EPS 77.30 58.06 53.47 47.23 71.32 58.93 61.76 3.81%
  YoY % 33.14% 8.58% 13.21% -33.78% 21.02% -4.58% -
  Horiz. % 125.16% 94.01% 86.58% 76.47% 115.48% 95.42% 100.00%
EY 1.29 1.72 1.87 2.12 1.40 1.70 1.62 -3.72%
  YoY % -25.00% -8.02% -11.79% 51.43% -17.65% 4.94% -
  Horiz. % 79.63% 106.17% 115.43% 130.86% 86.42% 104.94% 100.00%
DY 0.78 0.96 1.17 1.41 1.24 0.92 0.89 -2.17%
  YoY % -18.75% -17.95% -17.02% 13.71% 34.78% 3.37% -
  Horiz. % 87.64% 107.87% 131.46% 158.43% 139.33% 103.37% 100.00%
P/NAPS 2.52 2.20 1.69 1.53 1.76 1.81 1.89 4.91%
  YoY % 14.55% 30.18% 10.46% -13.07% -2.76% -4.23% -
  Horiz. % 133.33% 116.40% 89.42% 80.95% 93.12% 95.77% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 16/08/18 16/08/17 17/08/16 19/08/15 20/08/14 21/08/13 -
Price 2.0300 7.2500 4.7400 3.8200 3.9500 3.8500 4.9500 -
P/RPS 6.00 5.45 3.58 3.05 3.72 3.68 4.45 5.10%
  YoY % 10.09% 52.23% 17.38% -18.01% 1.09% -17.30% -
  Horiz. % 134.83% 122.47% 80.45% 68.54% 83.60% 82.70% 100.00%
P/EPS 72.31 62.00 53.93 46.38 70.08 59.71 68.09 1.01%
  YoY % 16.63% 14.96% 16.28% -33.82% 17.37% -12.31% -
  Horiz. % 106.20% 91.06% 79.20% 68.12% 102.92% 87.69% 100.00%
EY 1.38 1.61 1.85 2.16 1.43 1.67 1.47 -1.05%
  YoY % -14.29% -12.97% -14.35% 51.05% -14.37% 13.61% -
  Horiz. % 93.88% 109.52% 125.85% 146.94% 97.28% 113.61% 100.00%
DY 0.84 0.90 1.16 1.44 1.27 0.91 0.81 0.61%
  YoY % -6.67% -22.41% -19.44% 13.39% 39.56% 12.35% -
  Horiz. % 103.70% 111.11% 143.21% 177.78% 156.79% 112.35% 100.00%
P/NAPS 2.36 2.35 1.71 1.50 1.72 1.83 2.08 2.13%
  YoY % 0.43% 37.43% 14.00% -12.79% -6.01% -12.02% -
  Horiz. % 113.46% 112.98% 82.21% 72.12% 82.69% 87.98% 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
 
 

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