[APEX] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -88.74%
YoY- -72.42%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 45,923 32,755 20,801 10,403 72,203 60,934 38,363 12.70%
PBT 22,127 14,377 7,876 4,150 34,733 29,260 19,421 9.05%
Tax -3,709 -2,554 -1,666 -903 -5,897 -5,034 -3,204 10.22%
NP 18,418 11,823 6,210 3,247 28,836 24,226 16,217 8.82%
-
NP to SH 18,418 11,823 6,210 3,247 28,836 24,226 16,217 8.82%
-
Tax Rate 16.76% 17.76% 21.15% 21.76% 16.98% 17.20% 16.50% -
Total Cost 27,505 20,932 14,591 7,156 43,367 36,708 22,146 15.49%
-
Net Worth 285,691 279,858 273,970 282,083 291,804 287,873 295,960 -2.32%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 10,130 - - - 24,317 - - -
Div Payout % 55.01% - - - 84.33% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 285,691 279,858 273,970 282,083 291,804 287,873 295,960 -2.32%
NOSH 202,618 202,795 202,941 202,937 202,642 202,728 202,712 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 40.11% 36.10% 29.85% 31.21% 39.94% 39.76% 42.27% -
ROE 6.45% 4.22% 2.27% 1.15% 9.88% 8.42% 5.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.66 16.15 10.25 5.13 35.63 30.06 18.92 12.74%
EPS 9.09 5.83 3.06 1.60 14.23 11.95 8.00 8.86%
DPS 5.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.41 1.38 1.35 1.39 1.44 1.42 1.46 -2.29%
Adjusted Per Share Value based on latest NOSH - 202,937
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.50 15.34 9.74 4.87 33.81 28.53 17.96 12.70%
EPS 8.62 5.54 2.91 1.52 13.50 11.34 7.59 8.82%
DPS 4.74 0.00 0.00 0.00 11.39 0.00 0.00 -
NAPS 1.3377 1.3104 1.2829 1.3208 1.3664 1.348 1.3858 -2.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.90 1.55 1.39 1.42 1.45 1.54 1.60 -
P/RPS 8.38 9.60 13.56 27.70 4.07 5.12 8.45 -0.55%
P/EPS 20.90 26.59 45.42 88.75 10.19 12.89 20.00 2.96%
EY 4.78 3.76 2.20 1.13 9.81 7.76 5.00 -2.94%
DY 2.63 0.00 0.00 0.00 8.28 0.00 0.00 -
P/NAPS 1.35 1.12 1.03 1.02 1.01 1.08 1.10 14.58%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 23/11/15 25/08/15 27/05/15 25/02/15 27/11/14 13/08/14 -
Price 1.80 1.92 1.45 1.43 1.50 1.50 1.40 -
P/RPS 7.94 11.89 14.15 27.90 4.21 4.99 7.40 4.79%
P/EPS 19.80 32.93 47.39 89.37 10.54 12.55 17.50 8.55%
EY 5.05 3.04 2.11 1.12 9.49 7.97 5.71 -7.84%
DY 2.78 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 1.28 1.39 1.07 1.03 1.04 1.06 0.96 21.07%

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