[APEX] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -57.04%
YoY- 194.58%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 43,878 34,834 25,174 12,777 36,727 27,271 17,107 87.05%
PBT 18,414 14,142 10,692 5,630 14,438 10,409 5,902 113.07%
Tax -4,374 -3,253 -2,337 -1,117 -3,933 -3,041 -1,881 75.25%
NP 14,040 10,889 8,355 4,513 10,505 7,368 4,021 129.63%
-
NP to SH 14,040 10,889 8,355 4,513 10,505 7,368 4,021 129.63%
-
Tax Rate 23.75% 23.00% 21.86% 19.84% 27.24% 29.22% 31.87% -
Total Cost 29,838 23,945 16,819 8,264 26,222 19,903 13,086 72.97%
-
Net Worth 289,775 285,723 283,697 289,779 285,726 283,701 280,251 2.24%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,052 - - - 10,132 - - -
Div Payout % 28.87% - - - 96.45% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 289,775 285,723 283,697 289,779 285,726 283,701 280,251 2.24%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 203,080 3.40%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 32.00% 31.26% 33.19% 35.32% 28.60% 27.02% 23.50% -
ROE 4.85% 3.81% 2.95% 1.56% 3.68% 2.60% 1.43% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.65 17.19 12.42 6.31 18.12 13.46 8.42 87.36%
EPS 6.93 5.37 4.12 2.23 5.18 3.64 1.98 129.99%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.43 1.41 1.40 1.43 1.41 1.40 1.38 2.39%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.55 16.31 11.79 5.98 17.20 12.77 8.01 87.08%
EPS 6.57 5.10 3.91 2.11 4.92 3.45 1.88 129.76%
DPS 1.90 0.00 0.00 0.00 4.74 0.00 0.00 -
NAPS 1.3569 1.3379 1.3284 1.3569 1.3379 1.3284 1.3123 2.24%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.43 1.67 1.67 1.40 1.45 1.50 1.65 -
P/RPS 6.60 9.71 13.44 22.20 8.00 11.15 19.59 -51.48%
P/EPS 20.64 31.08 40.50 62.86 27.97 41.25 83.33 -60.45%
EY 4.85 3.22 2.47 1.59 3.58 2.42 1.20 153.08%
DY 1.40 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.00 1.18 1.19 0.98 1.03 1.07 1.20 -11.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 30/11/17 24/08/17 15/05/17 20/02/17 24/11/16 23/08/16 -
Price 1.45 1.63 1.60 1.80 1.36 1.56 1.68 -
P/RPS 6.70 9.48 12.88 28.55 7.50 11.59 19.94 -51.57%
P/EPS 20.93 30.33 38.81 80.82 26.23 42.91 84.85 -60.56%
EY 4.78 3.30 2.58 1.24 3.81 2.33 1.18 153.46%
DY 1.38 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 1.01 1.16 1.14 1.26 0.96 1.11 1.22 -11.80%

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