[APEX] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -19.95%
YoY- -26.67%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 49,177 38,865 34,372 33,998 35,070 37,286 39,135 16.39%
PBT 19,363 12,954 10,034 9,478 11,013 14,035 10,038 54.77%
Tax -5,138 -3,988 -3,584 -3,469 -3,506 -3,893 -2,816 49.15%
NP 14,225 8,966 6,450 6,009 7,507 10,142 7,222 56.93%
-
NP to SH 14,225 8,966 6,450 6,009 7,507 10,142 7,222 56.93%
-
Tax Rate 26.54% 30.79% 35.72% 36.60% 31.84% 27.74% 28.05% -
Total Cost 34,952 29,899 27,922 27,989 27,563 27,144 31,913 6.23%
-
Net Worth 314,091 308,012 303,960 301,933 299,907 303,960 301,933 2.65%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 4,052 4,052 4,052 4,052 -
Div Payout % - - - 67.45% 53.99% 39.96% 56.12% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 314,091 308,012 303,960 301,933 299,907 303,960 301,933 2.65%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 28.93% 23.07% 18.77% 17.67% 21.41% 27.20% 18.45% -
ROE 4.53% 2.91% 2.12% 1.99% 2.50% 3.34% 2.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 24.27 19.18 16.96 16.78 17.31 18.40 19.31 16.41%
EPS 7.02 4.42 3.18 2.97 3.70 5.00 3.56 57.05%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 1.55 1.52 1.50 1.49 1.48 1.50 1.49 2.65%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 24.36 19.25 17.03 16.84 17.37 18.47 19.39 16.38%
EPS 7.05 4.44 3.20 2.98 3.72 5.02 3.58 56.91%
DPS 0.00 0.00 0.00 2.01 2.01 2.01 2.01 -
NAPS 1.556 1.5259 1.5058 1.4957 1.4857 1.5058 1.4957 2.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.87 0.95 0.70 0.80 0.80 0.92 1.05 -
P/RPS 3.58 4.95 4.13 4.77 4.62 5.00 5.44 -24.28%
P/EPS 12.39 21.47 21.99 26.98 21.59 18.38 29.46 -43.77%
EY 8.07 4.66 4.55 3.71 4.63 5.44 3.39 78.00%
DY 0.00 0.00 0.00 2.50 2.50 2.17 1.90 -
P/NAPS 0.56 0.63 0.47 0.54 0.54 0.61 0.70 -13.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 12/11/20 27/08/20 21/05/20 27/02/20 14/11/19 29/08/19 30/05/19 -
Price 0.915 1.11 0.78 0.76 0.89 0.845 0.98 -
P/RPS 3.77 5.79 4.60 4.53 5.14 4.59 5.07 -17.87%
P/EPS 13.03 25.09 24.51 25.63 24.02 16.88 27.50 -39.13%
EY 7.67 3.99 4.08 3.90 4.16 5.92 3.64 64.13%
DY 0.00 0.00 0.00 2.63 2.25 2.37 2.04 -
P/NAPS 0.59 0.73 0.52 0.51 0.60 0.56 0.66 -7.18%

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