[APEX] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 85.22%
YoY- 366.11%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 72,203 81,245 76,726 73,644 68,056 66,766 62,416 10.16%
PBT 34,733 39,013 38,842 54,796 31,165 27,770 26,136 20.81%
Tax -5,897 -6,712 -6,408 -7,700 -5,738 -5,366 -4,926 12.70%
NP 28,836 32,301 32,434 47,096 25,427 22,404 21,210 22.65%
-
NP to SH 28,836 32,301 32,434 47,096 25,427 22,404 21,210 22.65%
-
Tax Rate 16.98% 17.20% 16.50% 14.05% 18.41% 19.32% 18.85% -
Total Cost 43,367 48,944 44,292 26,548 42,629 44,362 41,206 3.45%
-
Net Worth 291,804 287,873 295,960 291,816 285,673 277,685 277,798 3.32%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 24,317 - - - 16,208 - - -
Div Payout % 84.33% - - - 63.75% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 291,804 287,873 295,960 291,816 285,673 277,685 277,798 3.32%
NOSH 202,642 202,728 202,712 202,650 202,605 202,689 202,772 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 39.94% 39.76% 42.27% 63.95% 37.36% 33.56% 33.98% -
ROE 9.88% 11.22% 10.96% 16.14% 8.90% 8.07% 7.64% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.63 40.08 37.85 36.34 33.59 32.94 30.78 10.21%
EPS 14.23 15.93 16.00 23.24 12.55 11.05 10.46 22.70%
DPS 12.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.44 1.42 1.46 1.44 1.41 1.37 1.37 3.36%
Adjusted Per Share Value based on latest NOSH - 202,650
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.81 38.04 35.93 34.48 31.87 31.26 29.23 10.16%
EPS 13.50 15.12 15.19 22.05 11.91 10.49 9.93 22.65%
DPS 11.39 0.00 0.00 0.00 7.59 0.00 0.00 -
NAPS 1.3664 1.348 1.3858 1.3664 1.3377 1.3002 1.3008 3.32%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.45 1.54 1.60 1.38 1.17 1.17 1.18 -
P/RPS 4.07 3.84 4.23 3.80 3.48 3.55 3.83 4.12%
P/EPS 10.19 9.67 10.00 5.94 9.32 10.59 11.28 -6.53%
EY 9.81 10.35 10.00 16.84 10.73 9.45 8.86 7.00%
DY 8.28 0.00 0.00 0.00 6.84 0.00 0.00 -
P/NAPS 1.01 1.08 1.10 0.96 0.83 0.85 0.86 11.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 -
Price 1.50 1.50 1.40 1.51 1.20 1.19 1.26 -
P/RPS 4.21 3.74 3.70 4.16 3.57 3.61 4.09 1.94%
P/EPS 10.54 9.41 8.75 6.50 9.56 10.77 12.05 -8.51%
EY 9.49 10.62 11.43 15.39 10.46 9.29 8.30 9.31%
DY 8.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.04 1.06 0.96 1.05 0.85 0.87 0.92 8.49%

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