[APEX] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 12.31%
YoY- 24.77%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 26,404 17,620 9,861 88,419 78,360 30,001 16,464 36.97%
PBT 6,201 4,916 3,025 27,119 23,841 14,608 6,769 -5.67%
Tax -1,783 -1,483 -858 -5,643 -4,719 -3,626 -1,708 2.90%
NP 4,418 3,433 2,167 21,476 19,122 10,982 5,061 -8.65%
-
NP to SH 4,418 3,433 2,167 21,476 19,122 10,982 5,061 -8.65%
-
Tax Rate 28.75% 30.17% 28.36% 20.81% 19.79% 24.82% 25.23% -
Total Cost 21,986 14,187 7,694 66,943 59,238 19,019 11,403 54.85%
-
Net Worth 318,144 318,144 336,382 334,355 334,355 328,276 324,224 -1.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 26,343 6,079 4,052 2,026 -
Div Payout % - - - 122.66% 31.79% 36.90% 40.04% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 318,144 318,144 336,382 334,355 334,355 328,276 324,224 -1.25%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.73% 19.48% 21.98% 24.29% 24.40% 36.61% 30.74% -
ROE 1.39% 1.08% 0.64% 6.42% 5.72% 3.35% 1.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.03 8.70 4.87 43.63 38.67 14.81 8.12 37.02%
EPS 2.18 1.69 1.07 10.60 9.44 5.42 2.50 -8.71%
DPS 0.00 0.00 0.00 13.00 3.00 2.00 1.00 -
NAPS 1.57 1.57 1.66 1.65 1.65 1.62 1.60 -1.25%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.36 8.25 4.62 41.40 36.69 14.05 7.71 36.93%
EPS 2.07 1.61 1.01 10.06 8.95 5.14 2.37 -8.62%
DPS 0.00 0.00 0.00 12.34 2.85 1.90 0.95 -
NAPS 1.4897 1.4897 1.5751 1.5656 1.5656 1.5371 1.5182 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.00 1.06 1.02 1.10 0.86 0.91 1.00 -
P/RPS 7.67 12.19 20.96 2.52 2.22 6.15 12.31 -27.02%
P/EPS 45.87 62.57 95.38 10.38 9.11 16.79 40.04 9.47%
EY 2.18 1.60 1.05 9.63 10.97 5.96 2.50 -8.71%
DY 0.00 0.00 0.00 11.82 3.49 2.20 1.00 -
P/NAPS 0.64 0.68 0.61 0.67 0.52 0.56 0.63 1.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 09/08/22 26/05/22 21/02/22 29/11/21 20/08/21 21/05/21 -
Price 0.98 1.08 0.985 1.02 0.95 0.885 0.90 -
P/RPS 7.52 12.42 20.24 2.34 2.46 5.98 11.08 -22.75%
P/EPS 44.95 63.75 92.11 9.62 10.07 16.33 36.04 15.85%
EY 2.22 1.57 1.09 10.39 9.93 6.12 2.78 -13.91%
DY 0.00 0.00 0.00 12.75 3.16 2.26 1.11 -
P/NAPS 0.62 0.69 0.59 0.62 0.58 0.55 0.56 7.01%

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