[APEX] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -10.73%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 43,673 41,602 41,612 72,203 81,245 76,726 73,644 -29.39%
PBT 19,169 15,752 16,600 34,733 39,013 38,842 54,796 -50.32%
Tax -3,405 -3,332 -3,612 -5,897 -6,712 -6,408 -7,700 -41.92%
NP 15,764 12,420 12,988 28,836 32,301 32,434 47,096 -51.75%
-
NP to SH 15,764 12,420 12,988 28,836 32,301 32,434 47,096 -51.75%
-
Tax Rate 17.76% 21.15% 21.76% 16.98% 17.20% 16.50% 14.05% -
Total Cost 27,909 29,182 28,624 43,367 48,944 44,292 26,548 3.38%
-
Net Worth 279,858 273,970 282,083 291,804 287,873 295,960 291,816 -2.74%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 24,317 - - - -
Div Payout % - - - 84.33% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 279,858 273,970 282,083 291,804 287,873 295,960 291,816 -2.74%
NOSH 202,795 202,941 202,937 202,642 202,728 202,712 202,650 0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 36.10% 29.85% 31.21% 39.94% 39.76% 42.27% 63.95% -
ROE 5.63% 4.53% 4.60% 9.88% 11.22% 10.96% 16.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.54 20.50 20.50 35.63 40.08 37.85 36.34 -29.41%
EPS 7.77 6.12 6.40 14.23 15.93 16.00 23.24 -51.79%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.39 1.44 1.42 1.46 1.44 -2.79%
Adjusted Per Share Value based on latest NOSH - 203,083
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.45 19.48 19.48 33.81 38.04 35.93 34.48 -29.38%
EPS 7.38 5.82 6.08 13.50 15.12 15.19 22.05 -51.76%
DPS 0.00 0.00 0.00 11.39 0.00 0.00 0.00 -
NAPS 1.3104 1.2829 1.3208 1.3664 1.348 1.3858 1.3664 -2.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.55 1.39 1.42 1.45 1.54 1.60 1.38 -
P/RPS 7.20 6.78 6.93 4.07 3.84 4.23 3.80 53.06%
P/EPS 19.94 22.71 22.19 10.19 9.67 10.00 5.94 124.02%
EY 5.02 4.40 4.51 9.81 10.35 10.00 16.84 -55.34%
DY 0.00 0.00 0.00 8.28 0.00 0.00 0.00 -
P/NAPS 1.12 1.03 1.02 1.01 1.08 1.10 0.96 10.81%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 25/08/15 27/05/15 25/02/15 27/11/14 13/08/14 27/05/14 -
Price 1.92 1.45 1.43 1.50 1.50 1.40 1.51 -
P/RPS 8.92 7.07 6.97 4.21 3.74 3.70 4.16 66.20%
P/EPS 24.70 23.69 22.34 10.54 9.41 8.75 6.50 143.31%
EY 4.05 4.22 4.48 9.49 10.62 11.43 15.39 -58.90%
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.07 1.03 1.04 1.06 0.96 1.05 20.54%

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