[APEX] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 26.92%
YoY- -51.2%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 34,214 32,148 45,923 43,673 41,602 41,612 72,203 -39.24%
PBT 11,804 9,432 22,127 19,169 15,752 16,600 34,733 -51.33%
Tax -3,762 -3,304 -3,709 -3,405 -3,332 -3,612 -5,897 -25.91%
NP 8,042 6,128 18,418 15,764 12,420 12,988 28,836 -57.34%
-
NP to SH 8,042 6,128 18,418 15,764 12,420 12,988 28,836 -57.34%
-
Tax Rate 31.87% 35.03% 16.76% 17.76% 21.15% 21.76% 16.98% -
Total Cost 26,172 26,020 27,505 27,909 29,182 28,624 43,367 -28.60%
-
Net Worth 280,251 286,242 285,691 279,858 273,970 282,083 291,804 -2.65%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 10,130 - - - 24,317 -
Div Payout % - - 55.01% - - - 84.33% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 280,251 286,242 285,691 279,858 273,970 282,083 291,804 -2.65%
NOSH 203,080 201,578 202,618 202,795 202,941 202,937 202,642 0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 23.50% 19.06% 40.11% 36.10% 29.85% 31.21% 39.94% -
ROE 2.87% 2.14% 6.45% 5.63% 4.53% 4.60% 9.88% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.85 15.95 22.66 21.54 20.50 20.50 35.63 -39.32%
EPS 3.96 3.04 9.09 7.77 6.12 6.40 14.23 -57.40%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 12.00 -
NAPS 1.38 1.42 1.41 1.38 1.35 1.39 1.44 -2.79%
Adjusted Per Share Value based on latest NOSH - 202,635
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.02 15.05 21.50 20.45 19.48 19.48 33.81 -39.24%
EPS 3.77 2.87 8.62 7.38 5.82 6.08 13.50 -57.30%
DPS 0.00 0.00 4.74 0.00 0.00 0.00 11.39 -
NAPS 1.3123 1.3403 1.3377 1.3104 1.2829 1.3208 1.3664 -2.65%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.65 1.67 1.90 1.55 1.39 1.42 1.45 -
P/RPS 9.79 10.47 8.38 7.20 6.78 6.93 4.07 79.62%
P/EPS 41.67 54.93 20.90 19.94 22.71 22.19 10.19 155.94%
EY 2.40 1.82 4.78 5.02 4.40 4.51 9.81 -60.91%
DY 0.00 0.00 2.63 0.00 0.00 0.00 8.28 -
P/NAPS 1.20 1.18 1.35 1.12 1.03 1.02 1.01 12.18%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 19/05/16 24/02/16 23/11/15 25/08/15 27/05/15 25/02/15 -
Price 1.68 1.66 1.80 1.92 1.45 1.43 1.50 -
P/RPS 9.97 10.41 7.94 8.92 7.07 6.97 4.21 77.76%
P/EPS 42.42 54.61 19.80 24.70 23.69 22.34 10.54 153.23%
EY 2.36 1.83 5.05 4.05 4.22 4.48 9.49 -60.48%
DY 0.00 0.00 2.78 0.00 0.00 0.00 8.00 -
P/NAPS 1.22 1.17 1.28 1.39 1.07 1.03 1.04 11.23%

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