[APEX] YoY Annualized 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- 1.04%
YoY- 186.45%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 45,623 35,961 88,419 57,154 33,998 40,789 43,878 0.65%
PBT 10,735 6,790 27,119 23,326 9,478 11,307 18,414 -8.59%
Tax -3,417 -384 -5,643 -6,113 -3,469 -3,112 -4,374 -4.02%
NP 7,318 6,406 21,476 17,213 6,009 8,195 14,040 -10.28%
-
NP to SH 7,318 6,406 21,476 17,213 6,009 8,195 14,040 -10.28%
-
Tax Rate 31.83% 5.66% 20.81% 26.21% 36.60% 27.52% 23.75% -
Total Cost 38,305 29,555 66,943 39,941 27,989 32,594 29,838 4.24%
-
Net Worth 328,276 320,171 334,355 320,171 301,933 299,907 289,775 2.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 26,343 - 4,052 - 4,052 -
Div Payout % - - 122.66% - 67.45% - 28.87% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 328,276 320,171 334,355 320,171 301,933 299,907 289,775 2.09%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.04% 17.81% 24.29% 30.12% 17.67% 20.09% 32.00% -
ROE 2.23% 2.00% 6.42% 5.38% 1.99% 2.73% 4.85% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.51 17.75 43.63 28.20 16.78 20.13 21.65 0.65%
EPS 3.61 3.16 10.60 8.49 2.97 4.04 6.93 -10.29%
DPS 0.00 0.00 13.00 0.00 2.00 0.00 2.00 -
NAPS 1.62 1.58 1.65 1.58 1.49 1.48 1.43 2.09%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.60 17.81 43.80 28.31 16.84 20.21 21.74 0.64%
EPS 3.63 3.17 10.64 8.53 2.98 4.06 6.96 -10.27%
DPS 0.00 0.00 13.05 0.00 2.01 0.00 2.01 -
NAPS 1.6262 1.5861 1.6564 1.5861 1.4957 1.4857 1.4355 2.09%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.08 1.19 1.10 0.96 0.80 0.94 1.43 -
P/RPS 4.80 6.71 2.52 3.40 4.77 4.67 6.60 -5.16%
P/EPS 29.91 37.64 10.38 11.30 26.98 23.24 20.64 6.37%
EY 3.34 2.66 9.63 8.85 3.71 4.30 4.85 -6.02%
DY 0.00 0.00 11.82 0.00 2.50 0.00 1.40 -
P/NAPS 0.67 0.75 0.67 0.61 0.54 0.64 1.00 -6.45%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 21/02/22 25/02/21 27/02/20 21/02/19 22/02/18 -
Price 1.05 1.25 1.02 1.06 0.76 1.00 1.45 -
P/RPS 4.66 7.04 2.34 3.76 4.53 4.97 6.70 -5.86%
P/EPS 29.08 39.54 9.62 12.48 25.63 24.73 20.93 5.63%
EY 3.44 2.53 10.39 8.01 3.90 4.04 4.78 -5.33%
DY 0.00 0.00 12.75 0.00 2.63 0.00 1.38 -
P/NAPS 0.65 0.79 0.62 0.67 0.51 0.68 1.01 -7.07%

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