[APEX] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 34.72%
YoY- 186.45%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 78,360 30,001 16,464 57,154 40,779 22,386 9,673 302.84%
PBT 23,841 14,608 6,769 23,326 16,969 8,809 3,061 292.43%
Tax -4,719 -3,626 -1,708 -6,113 -4,192 -2,176 -900 201.50%
NP 19,122 10,982 5,061 17,213 12,777 6,633 2,161 327.24%
-
NP to SH 19,122 10,982 5,061 17,213 12,777 6,633 2,161 327.24%
-
Tax Rate 19.79% 24.82% 25.23% 26.21% 24.70% 24.70% 29.40% -
Total Cost 59,238 19,019 11,403 39,941 28,002 15,753 7,512 295.68%
-
Net Worth 334,355 328,276 324,224 320,171 314,091 308,012 303,960 6.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,079 4,052 2,026 - - - - -
Div Payout % 31.79% 36.90% 40.04% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 334,355 328,276 324,224 320,171 314,091 308,012 303,960 6.55%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.40% 36.61% 30.74% 30.12% 31.33% 29.63% 22.34% -
ROE 5.72% 3.35% 1.56% 5.38% 4.07% 2.15% 0.71% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.67 14.81 8.12 28.20 20.12 11.05 4.77 303.04%
EPS 9.44 5.42 2.50 8.49 6.31 3.27 1.07 326.39%
DPS 3.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.60 1.58 1.55 1.52 1.50 6.55%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.69 14.05 7.71 26.76 19.09 10.48 4.53 302.79%
EPS 8.95 5.14 2.37 8.06 5.98 3.11 1.01 327.65%
DPS 2.85 1.90 0.95 0.00 0.00 0.00 0.00 -
NAPS 1.5656 1.5371 1.5182 1.4992 1.4707 1.4423 1.4233 6.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.86 0.91 1.00 0.96 0.87 0.95 0.70 -
P/RPS 2.22 6.15 12.31 3.40 4.32 8.60 14.66 -71.55%
P/EPS 9.11 16.79 40.04 11.30 13.80 29.02 65.64 -73.16%
EY 10.97 5.96 2.50 8.85 7.25 3.45 1.52 273.00%
DY 3.49 2.20 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.63 0.61 0.56 0.63 0.47 6.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 20/08/21 21/05/21 25/02/21 12/11/20 27/08/20 21/05/20 -
Price 0.95 0.885 0.90 1.06 0.915 1.11 0.78 -
P/RPS 2.46 5.98 11.08 3.76 4.55 10.05 16.34 -71.66%
P/EPS 10.07 16.33 36.04 12.48 14.51 33.91 73.14 -73.30%
EY 9.93 6.12 2.78 8.01 6.89 2.95 1.37 274.07%
DY 3.16 2.26 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.56 0.67 0.59 0.73 0.52 7.54%

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