[APEX] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -13.96%
YoY- -14.52%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 44,794 41,467 36,727 40,433 42,223 43,551 45,917 -1.63%
PBT 19,228 17,710 14,438 18,159 20,153 20,335 22,127 -8.94%
Tax -4,389 -4,224 -3,933 -4,196 -3,924 -3,632 -3,709 11.88%
NP 14,839 13,486 10,505 13,963 16,229 16,703 18,418 -13.42%
-
NP to SH 14,839 13,486 10,505 13,963 16,229 16,703 18,418 -13.42%
-
Tax Rate 22.83% 23.85% 27.24% 23.11% 19.47% 17.86% 16.76% -
Total Cost 29,955 27,981 26,222 26,470 25,994 26,848 27,499 5.87%
-
Net Worth 283,697 289,779 285,726 283,701 279,253 286,242 286,121 -0.56%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 10,132 10,132 10,132 10,146 10,146 10,146 10,146 -0.09%
Div Payout % 68.28% 75.13% 96.45% 72.66% 62.52% 60.74% 55.09% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 283,697 289,779 285,726 283,701 279,253 286,242 286,121 -0.56%
NOSH 213,563 202,643 213,563 202,644 202,357 201,578 202,923 3.46%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 33.13% 32.52% 28.60% 34.53% 38.44% 38.35% 40.11% -
ROE 5.23% 4.65% 3.68% 4.92% 5.81% 5.84% 6.44% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.11 20.46 18.12 19.95 20.87 21.60 22.63 -1.53%
EPS 7.32 6.66 5.18 6.89 8.02 8.29 9.08 -13.39%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.40 1.43 1.41 1.40 1.38 1.42 1.41 -0.47%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.97 19.42 17.20 18.93 19.77 20.39 21.50 -1.65%
EPS 6.95 6.31 4.92 6.54 7.60 7.82 8.62 -13.38%
DPS 4.74 4.74 4.74 4.75 4.75 4.75 4.75 -0.14%
NAPS 1.3284 1.3569 1.3379 1.3284 1.3076 1.3403 1.3398 -0.56%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.67 1.40 1.45 1.50 1.65 1.67 1.90 -
P/RPS 7.55 6.84 8.00 7.52 7.91 7.73 8.40 -6.87%
P/EPS 22.81 21.04 27.97 21.77 20.57 20.15 20.93 5.90%
EY 4.38 4.75 3.58 4.59 4.86 4.96 4.78 -5.66%
DY 2.99 3.57 3.45 3.33 3.03 2.99 2.63 8.93%
P/NAPS 1.19 0.98 1.03 1.07 1.20 1.18 1.35 -8.07%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 15/05/17 20/02/17 24/11/16 23/08/16 19/05/16 24/02/16 -
Price 1.60 1.80 1.36 1.56 1.68 1.66 1.80 -
P/RPS 7.24 8.80 7.50 7.82 8.05 7.68 7.95 -6.05%
P/EPS 21.85 27.05 26.23 22.64 20.95 20.03 19.83 6.68%
EY 4.58 3.70 3.81 4.42 4.77 4.99 5.04 -6.18%
DY 3.13 2.78 3.68 3.21 2.98 3.01 2.78 8.23%
P/NAPS 1.14 1.26 0.96 1.11 1.22 1.17 1.28 -7.43%

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