[APEX] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.32%
YoY- -39.65%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 39,726 44,794 42,223 54,641 75,211 54,400 47,846 -3.05%
PBT 10,327 19,228 20,153 23,090 37,518 33,546 19,884 -10.33%
Tax -2,913 -4,389 -3,924 -4,359 -6,479 -4,438 -3,743 -4.09%
NP 7,414 14,839 16,229 18,731 31,039 29,108 16,141 -12.15%
-
NP to SH 7,414 14,839 16,229 18,731 31,039 29,108 16,141 -12.15%
-
Tax Rate 28.21% 22.83% 19.47% 18.88% 17.27% 13.23% 18.82% -
Total Cost 32,312 29,955 25,994 35,910 44,172 25,292 31,705 0.31%
-
Net Worth 293,828 283,697 279,253 273,976 296,199 277,399 308,075 -0.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,052 10,132 10,146 24,370 16,195 10,000 8,188 -11.05%
Div Payout % 54.66% 68.28% 62.52% 130.11% 52.18% 34.35% 50.73% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 293,828 283,697 279,253 273,976 296,199 277,399 308,075 -0.78%
NOSH 213,563 213,563 202,357 202,945 202,876 202,481 202,681 0.87%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.66% 33.13% 38.44% 34.28% 41.27% 53.51% 33.74% -
ROE 2.52% 5.23% 5.81% 6.84% 10.48% 10.49% 5.24% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.60 22.11 20.87 26.92 37.07 26.87 23.61 -3.05%
EPS 3.66 7.32 8.02 9.23 15.30 14.38 7.96 -12.14%
DPS 2.00 5.00 5.00 12.00 8.00 5.00 4.00 -10.90%
NAPS 1.45 1.40 1.38 1.35 1.46 1.37 1.52 -0.78%
Adjusted Per Share Value based on latest NOSH - 202,945
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.60 20.97 19.77 25.59 35.22 25.47 22.40 -3.04%
EPS 3.47 6.95 7.60 8.77 14.53 13.63 7.56 -12.16%
DPS 1.90 4.74 4.75 11.41 7.58 4.68 3.83 -11.02%
NAPS 1.3758 1.3284 1.3076 1.2829 1.3869 1.2989 1.4426 -0.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.96 1.67 1.65 1.39 1.60 1.18 1.03 -
P/RPS 4.90 7.55 7.91 5.16 4.32 4.39 4.36 1.96%
P/EPS 26.24 22.81 20.57 15.06 10.46 8.21 12.93 12.51%
EY 3.81 4.38 4.86 6.64 9.56 12.18 7.73 -11.11%
DY 2.08 2.99 3.03 8.63 5.00 4.24 3.88 -9.86%
P/NAPS 0.66 1.19 1.20 1.03 1.10 0.86 0.68 -0.49%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 23/08/16 25/08/15 13/08/14 20/08/13 28/08/12 -
Price 0.93 1.60 1.68 1.45 1.40 1.26 1.24 -
P/RPS 4.74 7.24 8.05 5.39 3.78 4.69 5.25 -1.68%
P/EPS 25.42 21.85 20.95 15.71 9.15 8.76 15.57 8.50%
EY 3.93 4.58 4.77 6.37 10.93 11.41 6.42 -7.85%
DY 2.15 3.13 2.98 8.28 5.71 3.97 3.23 -6.55%
P/NAPS 0.64 1.14 1.22 1.07 0.96 0.92 0.82 -4.04%

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