[APEX] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -64.04%
YoY- 25.64%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 57,154 40,779 22,386 9,673 33,998 25,600 17,519 119.18%
PBT 23,326 16,969 8,809 3,061 9,478 7,084 5,333 166.25%
Tax -6,113 -4,192 -2,176 -900 -3,469 -2,523 -1,657 137.81%
NP 17,213 12,777 6,633 2,161 6,009 4,561 3,676 178.58%
-
NP to SH 17,213 12,777 6,633 2,161 6,009 4,561 3,676 178.58%
-
Tax Rate 26.21% 24.70% 24.70% 29.40% 36.60% 35.62% 31.07% -
Total Cost 39,941 28,002 15,753 7,512 27,989 21,039 13,843 102.02%
-
Net Worth 320,171 314,091 308,012 303,960 301,933 299,907 303,960 3.50%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 4,052 - - -
Div Payout % - - - - 67.45% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 320,171 314,091 308,012 303,960 301,933 299,907 303,960 3.50%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 30.12% 31.33% 29.63% 22.34% 17.67% 17.82% 20.98% -
ROE 5.38% 4.07% 2.15% 0.71% 1.99% 1.52% 1.21% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 28.20 20.12 11.05 4.77 16.78 12.63 8.65 119.07%
EPS 8.49 6.31 3.27 1.07 2.97 2.25 1.81 178.90%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.58 1.55 1.52 1.50 1.49 1.48 1.50 3.50%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.76 19.09 10.48 4.53 15.92 11.99 8.20 119.22%
EPS 8.06 5.98 3.11 1.01 2.81 2.14 1.72 178.72%
DPS 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
NAPS 1.4992 1.4707 1.4423 1.4233 1.4138 1.4043 1.4233 3.50%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.96 0.87 0.95 0.70 0.80 0.80 0.92 -
P/RPS 3.40 4.32 8.60 14.66 4.77 6.33 10.64 -53.09%
P/EPS 11.30 13.80 29.02 65.64 26.98 35.54 50.72 -63.08%
EY 8.85 7.25 3.45 1.52 3.71 2.81 1.97 171.02%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.61 0.56 0.63 0.47 0.54 0.54 0.61 0.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 12/11/20 27/08/20 21/05/20 27/02/20 14/11/19 29/08/19 -
Price 1.06 0.915 1.11 0.78 0.76 0.89 0.845 -
P/RPS 3.76 4.55 10.05 16.34 4.53 7.04 9.77 -46.93%
P/EPS 12.48 14.51 33.91 73.14 25.63 39.54 46.58 -58.27%
EY 8.01 6.89 2.95 1.37 3.90 2.53 2.15 139.36%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.67 0.59 0.73 0.52 0.51 0.60 0.56 12.63%

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