[APEX] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -53.69%
YoY- 366.11%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 72,203 60,934 38,363 18,411 68,056 50,075 31,208 74.66%
PBT 34,733 29,260 19,421 13,699 31,165 20,828 13,068 91.53%
Tax -5,897 -5,034 -3,204 -1,925 -5,738 -4,025 -2,463 78.68%
NP 28,836 24,226 16,217 11,774 25,427 16,803 10,605 94.45%
-
NP to SH 28,836 24,226 16,217 11,774 25,427 16,803 10,605 94.45%
-
Tax Rate 16.98% 17.20% 16.50% 14.05% 18.41% 19.32% 18.85% -
Total Cost 43,367 36,708 22,146 6,637 42,629 33,272 20,603 64.02%
-
Net Worth 291,804 287,873 295,960 291,816 285,673 277,685 277,798 3.32%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 24,317 - - - 16,208 - - -
Div Payout % 84.33% - - - 63.75% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 291,804 287,873 295,960 291,816 285,673 277,685 277,798 3.32%
NOSH 202,642 202,728 202,712 202,650 202,605 202,689 202,772 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 39.94% 39.76% 42.27% 63.95% 37.36% 33.56% 33.98% -
ROE 9.88% 8.42% 5.48% 4.03% 8.90% 6.05% 3.82% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.63 30.06 18.92 9.09 33.59 24.71 15.39 74.73%
EPS 14.23 11.95 8.00 5.81 12.55 8.29 5.23 94.54%
DPS 12.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.44 1.42 1.46 1.44 1.41 1.37 1.37 3.36%
Adjusted Per Share Value based on latest NOSH - 202,650
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.77 30.19 19.00 9.12 33.71 24.81 15.46 74.66%
EPS 14.28 12.00 8.03 5.83 12.60 8.32 5.25 94.50%
DPS 12.05 0.00 0.00 0.00 8.03 0.00 0.00 -
NAPS 1.4456 1.4261 1.4661 1.4456 1.4152 1.3756 1.3762 3.32%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.45 1.54 1.60 1.38 1.17 1.17 1.18 -
P/RPS 4.07 5.12 8.45 15.19 3.48 4.74 7.67 -34.38%
P/EPS 10.19 12.89 20.00 23.75 9.32 14.11 22.56 -41.04%
EY 9.81 7.76 5.00 4.21 10.73 7.09 4.43 69.64%
DY 8.28 0.00 0.00 0.00 6.84 0.00 0.00 -
P/NAPS 1.01 1.08 1.10 0.96 0.83 0.85 0.86 11.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 -
Price 1.50 1.50 1.40 1.51 1.20 1.19 1.26 -
P/RPS 4.21 4.99 7.40 16.62 3.57 4.82 8.19 -35.75%
P/EPS 10.54 12.55 17.50 25.99 9.56 14.35 24.09 -42.28%
EY 9.49 7.97 5.71 3.85 10.46 6.97 4.15 73.31%
DY 8.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.04 1.06 0.96 1.05 0.85 0.87 0.92 8.49%

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