[APEX] QoQ Cumulative 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- 19.03%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 32,755 20,801 10,403 72,203 60,934 38,363 18,411 46.77%
PBT 14,377 7,876 4,150 34,733 29,260 19,421 13,699 3.26%
Tax -2,554 -1,666 -903 -5,897 -5,034 -3,204 -1,925 20.72%
NP 11,823 6,210 3,247 28,836 24,226 16,217 11,774 0.27%
-
NP to SH 11,823 6,210 3,247 28,836 24,226 16,217 11,774 0.27%
-
Tax Rate 17.76% 21.15% 21.76% 16.98% 17.20% 16.50% 14.05% -
Total Cost 20,932 14,591 7,156 43,367 36,708 22,146 6,637 114.90%
-
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 4.22% 2.27% 1.15% 9.88% 8.42% 5.48% 4.03% -
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 16.15 10.25 5.13 35.63 30.06 18.92 9.09 46.64%
EPS 5.83 3.06 1.60 14.23 11.95 8.00 5.81 0.22%
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 15.34 9.74 4.87 33.81 28.53 17.96 8.62 46.80%
EPS 5.54 2.91 1.52 13.50 11.34 7.59 5.51 0.36%
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 9.60 13.56 27.70 4.07 5.12 8.45 15.19 -26.33%
P/EPS 26.59 45.42 88.75 10.19 12.89 20.00 23.75 7.81%
EY 3.76 2.20 1.13 9.81 7.76 5.00 4.21 -7.25%
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 11.89 14.15 27.90 4.21 4.99 7.40 16.62 -19.99%
P/EPS 32.93 47.39 89.37 10.54 12.55 17.50 25.99 17.07%
EY 3.04 2.11 1.12 9.49 7.97 5.71 3.85 -14.55%
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