[APEX] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 8.5%
YoY- 65.57%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 55,454 41,972 35,240 60,002 44,772 35,038 42,044 4.71%
PBT 14,742 10,304 9,832 29,216 17,618 10,666 5,210 18.90%
Tax -5,506 -3,120 -2,966 -7,252 -4,352 -3,314 -1,752 21.00%
NP 9,236 7,184 6,866 21,964 13,266 7,352 3,458 17.77%
-
NP to SH 9,236 7,184 6,866 21,964 13,266 7,352 3,458 17.77%
-
Tax Rate 37.35% 30.28% 30.17% 24.82% 24.70% 31.07% 33.63% -
Total Cost 46,218 34,788 28,374 38,038 31,506 27,686 38,586 3.05%
-
Net Worth 332,329 324,224 318,144 328,276 308,012 303,960 293,828 2.07%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 8,105 - - - -
Div Payout % - - - 36.90% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 332,329 324,224 318,144 328,276 308,012 303,960 293,828 2.07%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 16.66% 17.12% 19.48% 36.61% 29.63% 20.98% 8.22% -
ROE 2.78% 2.22% 2.16% 6.69% 4.31% 2.42% 1.18% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.37 20.71 17.39 29.61 22.09 17.29 20.75 4.71%
EPS 4.56 3.54 3.38 10.84 6.54 3.62 1.70 17.85%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.57 1.62 1.52 1.50 1.45 2.07%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.47 20.79 17.46 29.72 22.18 17.36 20.83 4.71%
EPS 4.58 3.56 3.40 10.88 6.57 3.64 1.71 17.82%
DPS 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
NAPS 1.6463 1.6062 1.576 1.6262 1.5259 1.5058 1.4556 2.07%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.18 1.18 1.06 0.91 0.95 0.92 0.96 -
P/RPS 4.31 5.70 6.10 3.07 4.30 5.32 4.63 -1.18%
P/EPS 25.89 33.28 31.28 8.40 14.51 25.36 56.26 -12.12%
EY 3.86 3.00 3.20 11.91 6.89 3.94 1.78 13.75%
DY 0.00 0.00 0.00 4.40 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.68 0.56 0.63 0.61 0.66 1.45%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 09/08/22 20/08/21 27/08/20 29/08/19 29/08/18 -
Price 1.08 1.13 1.08 0.885 1.11 0.845 0.93 -
P/RPS 3.95 5.46 6.21 2.99 5.02 4.89 4.48 -2.07%
P/EPS 23.70 31.87 31.87 8.17 16.96 23.29 54.50 -12.94%
EY 4.22 3.14 3.14 12.25 5.90 4.29 1.83 14.92%
DY 0.00 0.00 0.00 4.52 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.69 0.55 0.73 0.56 0.64 0.51%

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