[APEX] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.41%
YoY- 44.18%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 41,602 41,612 72,203 81,245 76,726 73,644 68,056 -28.03%
PBT 15,752 16,600 34,733 39,013 38,842 54,796 31,165 -36.62%
Tax -3,332 -3,612 -5,897 -6,712 -6,408 -7,700 -5,738 -30.46%
NP 12,420 12,988 28,836 32,301 32,434 47,096 25,427 -38.05%
-
NP to SH 12,420 12,988 28,836 32,301 32,434 47,096 25,427 -38.05%
-
Tax Rate 21.15% 21.76% 16.98% 17.20% 16.50% 14.05% 18.41% -
Total Cost 29,182 28,624 43,367 48,944 44,292 26,548 42,629 -22.38%
-
Net Worth 273,970 282,083 291,804 287,873 295,960 291,816 285,673 -2.75%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 24,317 - - - 16,208 -
Div Payout % - - 84.33% - - - 63.75% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 273,970 282,083 291,804 287,873 295,960 291,816 285,673 -2.75%
NOSH 202,941 202,937 202,642 202,728 202,712 202,650 202,605 0.11%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 29.85% 31.21% 39.94% 39.76% 42.27% 63.95% 37.36% -
ROE 4.53% 4.60% 9.88% 11.22% 10.96% 16.14% 8.90% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.50 20.50 35.63 40.08 37.85 36.34 33.59 -28.11%
EPS 6.12 6.40 14.23 15.93 16.00 23.24 12.55 -38.12%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 8.00 -
NAPS 1.35 1.39 1.44 1.42 1.46 1.44 1.41 -2.86%
Adjusted Per Share Value based on latest NOSH - 202,759
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.48 19.48 33.81 38.04 35.93 34.48 31.87 -28.04%
EPS 5.82 6.08 13.50 15.12 15.19 22.05 11.91 -38.04%
DPS 0.00 0.00 11.39 0.00 0.00 0.00 7.59 -
NAPS 1.2829 1.3208 1.3664 1.348 1.3858 1.3664 1.3377 -2.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.39 1.42 1.45 1.54 1.60 1.38 1.17 -
P/RPS 6.78 6.93 4.07 3.84 4.23 3.80 3.48 56.18%
P/EPS 22.71 22.19 10.19 9.67 10.00 5.94 9.32 81.37%
EY 4.40 4.51 9.81 10.35 10.00 16.84 10.73 -44.89%
DY 0.00 0.00 8.28 0.00 0.00 0.00 6.84 -
P/NAPS 1.03 1.02 1.01 1.08 1.10 0.96 0.83 15.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 25/02/15 27/11/14 13/08/14 27/05/14 27/02/14 -
Price 1.45 1.43 1.50 1.50 1.40 1.51 1.20 -
P/RPS 7.07 6.97 4.21 3.74 3.70 4.16 3.57 57.89%
P/EPS 23.69 22.34 10.54 9.41 8.75 6.50 9.56 83.42%
EY 4.22 4.48 9.49 10.62 11.43 15.39 10.46 -45.49%
DY 0.00 0.00 8.00 0.00 0.00 0.00 6.67 -
P/NAPS 1.07 1.03 1.04 1.06 0.96 1.05 0.85 16.63%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment