[APEX] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -25.98%
YoY- -10.63%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 38,865 34,372 33,998 35,070 37,286 39,135 40,789 -3.17%
PBT 12,954 10,034 9,478 11,013 14,035 10,038 11,307 9.49%
Tax -3,988 -3,584 -3,469 -3,506 -3,893 -2,816 -3,112 17.99%
NP 8,966 6,450 6,009 7,507 10,142 7,222 8,195 6.18%
-
NP to SH 8,966 6,450 6,009 7,507 10,142 7,222 8,195 6.18%
-
Tax Rate 30.79% 35.72% 36.60% 31.84% 27.74% 28.05% 27.52% -
Total Cost 29,899 27,922 27,989 27,563 27,144 31,913 32,594 -5.59%
-
Net Worth 308,012 303,960 301,933 299,907 303,960 301,933 299,907 1.79%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 4,052 4,052 4,052 4,052 - -
Div Payout % - - 67.45% 53.99% 39.96% 56.12% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 308,012 303,960 301,933 299,907 303,960 301,933 299,907 1.79%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 23.07% 18.77% 17.67% 21.41% 27.20% 18.45% 20.09% -
ROE 2.91% 2.12% 1.99% 2.50% 3.34% 2.39% 2.73% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.18 16.96 16.78 17.31 18.40 19.31 20.13 -3.17%
EPS 4.42 3.18 2.97 3.70 5.00 3.56 4.04 6.18%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.52 1.50 1.49 1.48 1.50 1.49 1.48 1.79%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.25 17.03 16.84 17.37 18.47 19.39 20.21 -3.19%
EPS 4.44 3.20 2.98 3.72 5.02 3.58 4.06 6.15%
DPS 0.00 0.00 2.01 2.01 2.01 2.01 0.00 -
NAPS 1.5259 1.5058 1.4957 1.4857 1.5058 1.4957 1.4857 1.79%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.95 0.70 0.80 0.80 0.92 1.05 0.94 -
P/RPS 4.95 4.13 4.77 4.62 5.00 5.44 4.67 3.96%
P/EPS 21.47 21.99 26.98 21.59 18.38 29.46 23.24 -5.14%
EY 4.66 4.55 3.71 4.63 5.44 3.39 4.30 5.51%
DY 0.00 0.00 2.50 2.50 2.17 1.90 0.00 -
P/NAPS 0.63 0.47 0.54 0.54 0.61 0.70 0.64 -1.04%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 27/02/20 14/11/19 29/08/19 30/05/19 21/02/19 -
Price 1.11 0.78 0.76 0.89 0.845 0.98 1.00 -
P/RPS 5.79 4.60 4.53 5.14 4.59 5.07 4.97 10.72%
P/EPS 25.09 24.51 25.63 24.02 16.88 27.50 24.73 0.96%
EY 3.99 4.08 3.90 4.16 5.92 3.64 4.04 -0.82%
DY 0.00 0.00 2.63 2.25 2.37 2.04 0.00 -
P/NAPS 0.73 0.52 0.51 0.60 0.56 0.66 0.68 4.84%

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