[APEX] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -12.52%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 43,878 36,727 45,917 72,203 68,056 47,376 51,369 -2.59%
PBT 18,414 14,438 22,127 34,635 31,165 29,780 23,504 -3.98%
Tax -4,374 -3,933 -3,709 -5,897 -5,738 -3,693 -5,148 -2.67%
NP 14,040 10,505 18,418 28,738 25,427 26,087 18,356 -4.36%
-
NP to SH 14,040 10,505 18,418 28,738 25,427 26,087 18,356 -4.36%
-
Tax Rate 23.75% 27.24% 16.76% 17.03% 18.41% 12.40% 21.90% -
Total Cost 29,838 26,222 27,499 43,465 42,629 21,289 33,013 -1.66%
-
Net Worth 289,775 285,726 286,121 292,440 285,442 264,000 288,635 0.06%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,052 10,132 10,146 24,370 16,195 10,000 8,188 -11.05%
Div Payout % 28.87% 96.45% 55.09% 84.80% 63.69% 38.33% 44.61% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 289,775 285,726 286,121 292,440 285,442 264,000 288,635 0.06%
NOSH 213,563 213,563 202,923 203,083 202,441 200,000 204,705 0.70%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 32.00% 28.60% 40.11% 39.80% 37.36% 55.06% 35.73% -
ROE 4.85% 3.68% 6.44% 9.83% 8.91% 9.88% 6.36% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 21.65 18.12 22.63 35.55 33.62 23.69 25.09 -2.42%
EPS 6.93 5.18 9.08 14.15 12.56 13.04 8.97 -4.20%
DPS 2.00 5.00 5.00 12.00 8.00 5.00 4.00 -10.90%
NAPS 1.43 1.41 1.41 1.44 1.41 1.32 1.41 0.23%
Adjusted Per Share Value based on latest NOSH - 203,083
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.55 17.20 21.50 33.81 31.87 22.18 24.05 -2.58%
EPS 6.57 4.92 8.62 13.46 11.91 12.22 8.60 -4.38%
DPS 1.90 4.74 4.75 11.41 7.58 4.68 3.83 -11.01%
NAPS 1.3569 1.3379 1.3398 1.3693 1.3366 1.2362 1.3515 0.06%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.43 1.45 1.90 1.45 1.17 1.10 0.84 -
P/RPS 6.60 8.00 8.40 4.08 3.48 4.64 3.35 11.95%
P/EPS 20.64 27.97 20.93 10.25 9.32 8.43 9.37 14.05%
EY 4.85 3.58 4.78 9.76 10.74 11.86 10.68 -12.31%
DY 1.40 3.45 2.63 8.28 6.84 4.55 4.76 -18.43%
P/NAPS 1.00 1.03 1.35 1.01 0.83 0.83 0.60 8.87%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 20/02/17 24/02/16 25/02/15 27/02/14 21/02/13 23/02/12 -
Price 1.45 1.36 1.80 1.50 1.20 1.10 0.80 -
P/RPS 6.70 7.50 7.95 4.22 3.57 4.64 3.19 13.15%
P/EPS 20.93 26.23 19.83 10.60 9.55 8.43 8.92 15.25%
EY 4.78 3.81 5.04 9.43 10.47 11.86 11.21 -13.23%
DY 1.38 3.68 2.78 8.00 6.67 4.55 5.00 -19.29%
P/NAPS 1.01 0.96 1.28 1.04 0.85 0.83 0.57 9.99%

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