[APEX] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 55.78%
YoY- -36.13%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 27,271 17,107 8,037 45,923 32,755 20,801 10,403 89.78%
PBT 10,409 5,902 2,358 22,127 14,377 7,876 4,150 84.29%
Tax -3,041 -1,881 -826 -3,709 -2,554 -1,666 -903 124.17%
NP 7,368 4,021 1,532 18,418 11,823 6,210 3,247 72.42%
-
NP to SH 7,368 4,021 1,532 18,418 11,823 6,210 3,247 72.42%
-
Tax Rate 29.22% 31.87% 35.03% 16.76% 17.76% 21.15% 21.76% -
Total Cost 19,903 13,086 6,505 27,505 20,932 14,591 7,156 97.40%
-
Net Worth 283,701 280,251 286,242 285,691 279,858 273,970 282,083 0.38%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 10,130 - - - -
Div Payout % - - - 55.01% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 283,701 280,251 286,242 285,691 279,858 273,970 282,083 0.38%
NOSH 213,563 203,080 201,578 202,618 202,795 202,941 202,937 3.45%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 27.02% 23.50% 19.06% 40.11% 36.10% 29.85% 31.21% -
ROE 2.60% 1.43% 0.54% 6.45% 4.22% 2.27% 1.15% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.46 8.42 3.99 22.66 16.15 10.25 5.13 89.89%
EPS 3.64 1.98 0.76 9.09 5.83 3.06 1.60 72.71%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.42 1.41 1.38 1.35 1.39 0.47%
Adjusted Per Share Value based on latest NOSH - 202,923
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.77 8.01 3.76 21.50 15.34 9.74 4.87 89.82%
EPS 3.45 1.88 0.72 8.62 5.54 2.91 1.52 72.45%
DPS 0.00 0.00 0.00 4.74 0.00 0.00 0.00 -
NAPS 1.3284 1.3123 1.3403 1.3377 1.3104 1.2829 1.3208 0.38%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.50 1.65 1.67 1.90 1.55 1.39 1.42 -
P/RPS 11.15 19.59 41.89 8.38 9.60 13.56 27.70 -45.39%
P/EPS 41.25 83.33 219.74 20.90 26.59 45.42 88.75 -39.91%
EY 2.42 1.20 0.46 4.78 3.76 2.20 1.13 65.91%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.07 1.20 1.18 1.35 1.12 1.03 1.02 3.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 19/05/16 24/02/16 23/11/15 25/08/15 27/05/15 -
Price 1.56 1.68 1.66 1.80 1.92 1.45 1.43 -
P/RPS 11.59 19.94 41.64 7.94 11.89 14.15 27.90 -44.23%
P/EPS 42.91 84.85 218.42 19.80 32.93 47.39 89.37 -38.60%
EY 2.33 1.18 0.46 5.05 3.04 2.11 1.12 62.74%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.11 1.22 1.17 1.28 1.39 1.07 1.03 5.09%

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