[APEX] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 13.3%
YoY- -40.11%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 94,735 49,177 35,070 40,363 44,290 40,433 44,024 13.61%
PBT 30,198 19,363 11,013 11,650 18,171 18,159 19,752 7.32%
Tax -6,640 -5,138 -3,506 -3,250 -4,145 -4,196 -3,417 11.69%
NP 23,558 14,225 7,507 8,400 14,026 13,963 16,335 6.28%
-
NP to SH 23,558 14,225 7,507 8,400 14,026 13,963 16,335 6.28%
-
Tax Rate 21.99% 26.54% 31.84% 27.90% 22.81% 23.11% 17.30% -
Total Cost 71,177 34,952 27,563 31,963 30,264 26,470 27,689 17.02%
-
Net Worth 334,355 314,091 299,907 297,880 285,723 283,701 279,636 3.02%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 6,079 - 4,052 4,052 10,132 10,146 24,370 -20.64%
Div Payout % 25.81% - 53.99% 48.25% 72.24% 72.66% 149.19% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 334,355 314,091 299,907 297,880 285,723 283,701 279,636 3.02%
NOSH 213,563 213,563 213,563 213,563 213,563 202,644 202,635 0.87%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.87% 28.93% 21.41% 20.81% 31.67% 34.53% 37.10% -
ROE 7.05% 4.53% 2.50% 2.82% 4.91% 4.92% 5.84% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 46.75 24.27 17.31 19.92 21.86 19.95 21.73 13.60%
EPS 11.63 7.02 3.70 4.15 6.92 6.89 8.06 6.29%
DPS 3.00 0.00 2.00 2.00 5.00 5.00 12.00 -20.61%
NAPS 1.65 1.55 1.48 1.47 1.41 1.40 1.38 3.02%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 44.36 23.03 16.42 18.90 20.74 18.93 20.61 13.61%
EPS 11.03 6.66 3.52 3.93 6.57 6.54 7.65 6.28%
DPS 2.85 0.00 1.90 1.90 4.74 4.75 11.41 -20.62%
NAPS 1.5656 1.4707 1.4043 1.3948 1.3379 1.3284 1.3094 3.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.86 0.87 0.80 0.95 1.67 1.50 1.55 -
P/RPS 1.84 3.58 4.62 4.77 7.64 7.52 7.13 -20.19%
P/EPS 7.40 12.39 21.59 22.92 24.13 21.77 19.23 -14.70%
EY 13.52 8.07 4.63 4.36 4.14 4.59 5.20 17.24%
DY 3.49 0.00 2.50 2.11 2.99 3.33 7.74 -12.42%
P/NAPS 0.52 0.56 0.54 0.65 1.18 1.07 1.12 -11.99%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 12/11/20 14/11/19 22/11/18 30/11/17 24/11/16 23/11/15 -
Price 0.95 0.915 0.89 0.98 1.63 1.56 1.92 -
P/RPS 2.03 3.77 5.14 4.92 7.46 7.82 8.84 -21.72%
P/EPS 8.17 13.03 24.02 23.64 23.55 22.64 23.82 -16.32%
EY 12.24 7.67 4.16 4.23 4.25 4.42 4.20 19.49%
DY 3.16 0.00 2.25 2.04 3.07 3.21 6.25 -10.73%
P/NAPS 0.58 0.59 0.60 0.67 1.16 1.11 1.39 -13.54%

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