[APEX] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -27.8%
YoY- 206.35%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 48,359 13,537 16,464 16,375 18,393 12,713 9,673 192.09%
PBT 9,233 7,839 6,769 6,357 8,160 5,748 3,061 108.62%
Tax -1,093 -1,918 -1,708 -1,921 -2,016 -1,276 -900 13.81%
NP 8,140 5,921 5,061 4,436 6,144 4,472 2,161 141.89%
-
NP to SH 8,140 5,921 5,061 4,436 6,144 4,472 2,161 141.89%
-
Tax Rate 11.84% 24.47% 25.23% 30.22% 24.71% 22.20% 29.40% -
Total Cost 40,219 7,616 11,403 11,939 12,249 8,241 7,512 205.73%
-
Net Worth 334,355 328,276 324,224 320,171 314,091 308,012 303,960 6.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 2,026 2,026 2,026 - - - - -
Div Payout % 24.89% 34.22% 40.04% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 334,355 328,276 324,224 320,171 314,091 308,012 303,960 6.55%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.83% 43.74% 30.74% 27.09% 33.40% 35.18% 22.34% -
ROE 2.43% 1.80% 1.56% 1.39% 1.96% 1.45% 0.71% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.86 6.68 8.12 8.08 9.08 6.27 4.77 192.19%
EPS 4.02 2.92 2.50 2.19 3.03 2.21 1.07 141.47%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.60 1.58 1.55 1.52 1.50 6.55%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.64 6.34 7.71 7.67 8.61 5.95 4.53 192.02%
EPS 3.81 2.77 2.37 2.08 2.88 2.09 1.01 142.13%
DPS 0.95 0.95 0.95 0.00 0.00 0.00 0.00 -
NAPS 1.5656 1.5371 1.5182 1.4992 1.4707 1.4423 1.4233 6.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.86 0.91 1.00 0.96 0.87 0.95 0.70 -
P/RPS 3.60 13.62 12.31 11.88 9.58 15.14 14.66 -60.75%
P/EPS 21.41 31.14 40.04 43.85 28.69 43.05 65.64 -52.58%
EY 4.67 3.21 2.50 2.28 3.49 2.32 1.52 111.19%
DY 1.16 1.10 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.63 0.61 0.56 0.63 0.47 6.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 20/08/21 21/05/21 25/02/21 12/11/20 27/08/20 21/05/20 -
Price 0.95 0.885 0.90 1.06 0.915 1.11 0.78 -
P/RPS 3.98 13.25 11.08 13.12 10.08 17.69 16.34 -60.96%
P/EPS 23.65 30.29 36.04 48.42 30.18 50.30 73.14 -52.85%
EY 4.23 3.30 2.78 2.07 3.31 1.99 1.37 111.89%
DY 1.05 1.13 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.56 0.67 0.59 0.73 0.52 7.54%

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