[APEX] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
12-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 37.39%
YoY- 594.24%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 13,537 16,464 16,375 18,393 12,713 9,673 8,398 37.51%
PBT 7,839 6,769 6,357 8,160 5,748 3,061 2,394 120.66%
Tax -1,918 -1,708 -1,921 -2,016 -1,276 -900 -946 60.26%
NP 5,921 5,061 4,436 6,144 4,472 2,161 1,448 155.93%
-
NP to SH 5,921 5,061 4,436 6,144 4,472 2,161 1,448 155.93%
-
Tax Rate 24.47% 25.23% 30.22% 24.71% 22.20% 29.40% 39.52% -
Total Cost 7,616 11,403 11,939 12,249 8,241 7,512 6,950 6.29%
-
Net Worth 328,276 324,224 320,171 314,091 308,012 303,960 301,933 5.74%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 2,026 2,026 - - - - - -
Div Payout % 34.22% 40.04% - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 328,276 324,224 320,171 314,091 308,012 303,960 301,933 5.74%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 43.74% 30.74% 27.09% 33.40% 35.18% 22.34% 17.24% -
ROE 1.80% 1.56% 1.39% 1.96% 1.45% 0.71% 0.48% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.68 8.12 8.08 9.08 6.27 4.77 4.14 37.60%
EPS 2.92 2.50 2.19 3.03 2.21 1.07 0.71 156.91%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.60 1.58 1.55 1.52 1.50 1.49 5.74%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.71 8.16 8.11 9.11 6.30 4.79 4.16 37.57%
EPS 2.93 2.51 2.20 3.04 2.22 1.07 0.72 155.11%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6262 1.6062 1.5861 1.556 1.5259 1.5058 1.4957 5.74%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.91 1.00 0.96 0.87 0.95 0.70 0.80 -
P/RPS 13.62 12.31 11.88 9.58 15.14 14.66 19.30 -20.75%
P/EPS 31.14 40.04 43.85 28.69 43.05 65.64 111.96 -57.42%
EY 3.21 2.50 2.28 3.49 2.32 1.52 0.89 135.36%
DY 1.10 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.61 0.56 0.63 0.47 0.54 2.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 21/05/21 25/02/21 12/11/20 27/08/20 21/05/20 27/02/20 -
Price 0.885 0.90 1.06 0.915 1.11 0.78 0.76 -
P/RPS 13.25 11.08 13.12 10.08 17.69 16.34 18.34 -19.50%
P/EPS 30.29 36.04 48.42 30.18 50.30 73.14 106.36 -56.74%
EY 3.30 2.78 2.07 3.31 1.99 1.37 0.94 131.16%
DY 1.13 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.67 0.59 0.73 0.52 0.51 5.16%

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