[APEX] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -54.96%
YoY- -72.42%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 45,923 43,673 41,602 41,612 72,203 81,245 76,726 -28.91%
PBT 22,127 19,169 15,752 16,600 34,733 39,013 38,842 -31.20%
Tax -3,709 -3,405 -3,332 -3,612 -5,897 -6,712 -6,408 -30.47%
NP 18,418 15,764 12,420 12,988 28,836 32,301 32,434 -31.35%
-
NP to SH 18,418 15,764 12,420 12,988 28,836 32,301 32,434 -31.35%
-
Tax Rate 16.76% 17.76% 21.15% 21.76% 16.98% 17.20% 16.50% -
Total Cost 27,505 27,909 29,182 28,624 43,367 48,944 44,292 -27.14%
-
Net Worth 285,691 279,858 273,970 282,083 291,804 287,873 295,960 -2.32%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 10,130 - - - 24,317 - - -
Div Payout % 55.01% - - - 84.33% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 285,691 279,858 273,970 282,083 291,804 287,873 295,960 -2.32%
NOSH 202,618 202,795 202,941 202,937 202,642 202,728 202,712 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 40.11% 36.10% 29.85% 31.21% 39.94% 39.76% 42.27% -
ROE 6.45% 5.63% 4.53% 4.60% 9.88% 11.22% 10.96% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.66 21.54 20.50 20.50 35.63 40.08 37.85 -28.90%
EPS 9.09 7.77 6.12 6.40 14.23 15.93 16.00 -31.33%
DPS 5.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.41 1.38 1.35 1.39 1.44 1.42 1.46 -2.29%
Adjusted Per Share Value based on latest NOSH - 202,937
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.50 20.45 19.48 19.48 33.81 38.04 35.93 -28.92%
EPS 8.62 7.38 5.82 6.08 13.50 15.12 15.19 -31.38%
DPS 4.74 0.00 0.00 0.00 11.39 0.00 0.00 -
NAPS 1.3377 1.3104 1.2829 1.3208 1.3664 1.348 1.3858 -2.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.90 1.55 1.39 1.42 1.45 1.54 1.60 -
P/RPS 8.38 7.20 6.78 6.93 4.07 3.84 4.23 57.54%
P/EPS 20.90 19.94 22.71 22.19 10.19 9.67 10.00 63.24%
EY 4.78 5.02 4.40 4.51 9.81 10.35 10.00 -38.78%
DY 2.63 0.00 0.00 0.00 8.28 0.00 0.00 -
P/NAPS 1.35 1.12 1.03 1.02 1.01 1.08 1.10 14.58%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 23/11/15 25/08/15 27/05/15 25/02/15 27/11/14 13/08/14 -
Price 1.80 1.92 1.45 1.43 1.50 1.50 1.40 -
P/RPS 7.94 8.92 7.07 6.97 4.21 3.74 3.70 66.14%
P/EPS 19.80 24.70 23.69 22.34 10.54 9.41 8.75 72.10%
EY 5.05 4.05 4.22 4.48 9.49 10.62 11.43 -41.90%
DY 2.78 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 1.28 1.39 1.07 1.03 1.04 1.06 0.96 21.07%

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