[APEX] QoQ Cumulative Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 10,953 43,878 34,834 25,174 12,777 36,727 27,271 -45.59% QoQ % -75.04% 25.96% 38.37% 97.03% -65.21% 34.67% - Horiz. % 40.16% 160.90% 127.73% 92.31% 46.85% 134.67% 100.00%
PBT 3,774 18,414 14,142 10,692 5,630 14,438 10,409 -49.18% QoQ % -79.50% 30.21% 32.27% 89.91% -61.01% 38.71% - Horiz. % 36.26% 176.90% 135.86% 102.72% 54.09% 138.71% 100.00%
Tax -1,081 -4,374 -3,253 -2,337 -1,117 -3,933 -3,041 -49.85% QoQ % 75.29% -34.46% -39.20% -109.22% 71.60% -29.33% - Horiz. % 35.55% 143.83% 106.97% 76.85% 36.73% 129.33% 100.00%
NP 2,693 14,040 10,889 8,355 4,513 10,505 7,368 -48.91% QoQ % -80.82% 28.94% 30.33% 85.13% -57.04% 42.58% - Horiz. % 36.55% 190.55% 147.79% 113.40% 61.25% 142.58% 100.00%
NP to SH 2,693 14,040 10,889 8,355 4,513 10,505 7,368 -48.91% QoQ % -80.82% 28.94% 30.33% 85.13% -57.04% 42.58% - Horiz. % 36.55% 190.55% 147.79% 113.40% 61.25% 142.58% 100.00%
Tax Rate 28.64 % 23.75 % 23.00 % 21.86 % 19.84 % 27.24 % 29.22 % -1.33% QoQ % 20.59% 3.26% 5.22% 10.18% -27.17% -6.78% - Horiz. % 98.02% 81.28% 78.71% 74.81% 67.90% 93.22% 100.00%
Total Cost 8,260 29,838 23,945 16,819 8,264 26,222 19,903 -44.39% QoQ % -72.32% 24.61% 42.37% 103.52% -68.48% 31.75% - Horiz. % 41.50% 149.92% 120.31% 84.50% 41.52% 131.75% 100.00%
Net Worth 309,666 289,775 285,723 283,697 289,779 285,726 283,701 6.02% QoQ % 6.86% 1.42% 0.71% -2.10% 1.42% 0.71% - Horiz. % 109.15% 102.14% 100.71% 100.00% 102.14% 100.71% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 4,052 - - - 10,132 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 40.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 28.87 % - % - % - % 96.45 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 29.93% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 309,666 289,775 285,723 283,697 289,779 285,726 283,701 6.02% QoQ % 6.86% 1.42% 0.71% -2.10% 1.42% 0.71% - Horiz. % 109.15% 102.14% 100.71% 100.00% 102.14% 100.71% 100.00%
NOSH 213,563 202,640 202,641 202,641 202,643 202,643 202,644 3.56% QoQ % 5.39% -0.00% 0.00% -0.00% 0.00% -0.00% - Horiz. % 105.39% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 24.59 % 32.00 % 31.26 % 33.19 % 35.32 % 28.60 % 27.02 % -6.09% QoQ % -23.16% 2.37% -5.82% -6.03% 23.50% 5.85% - Horiz. % 91.01% 118.43% 115.69% 122.83% 130.72% 105.85% 100.00%
ROE 0.87 % 4.85 % 3.81 % 2.95 % 1.56 % 3.68 % 2.60 % -51.83% QoQ % -82.06% 27.30% 29.15% 89.10% -57.61% 41.54% - Horiz. % 33.46% 186.54% 146.54% 113.46% 60.00% 141.54% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.13 21.65 17.19 12.42 6.31 18.12 13.46 -47.46% QoQ % -76.30% 25.95% 38.41% 96.83% -65.18% 34.62% - Horiz. % 38.11% 160.85% 127.71% 92.27% 46.88% 134.62% 100.00%
EPS 1.33 6.93 5.37 4.12 2.23 5.18 3.64 -48.92% QoQ % -80.81% 29.05% 30.34% 84.75% -56.95% 42.31% - Horiz. % 36.54% 190.38% 147.53% 113.19% 61.26% 142.31% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 5.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 40.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4500 1.4300 1.4100 1.4000 1.4300 1.4100 1.4000 2.37% QoQ % 1.40% 1.42% 0.71% -2.10% 1.42% 0.71% - Horiz. % 103.57% 102.14% 100.71% 100.00% 102.14% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.13 20.55 16.31 11.79 5.98 17.20 12.77 -45.59% QoQ % -75.04% 26.00% 38.34% 97.16% -65.23% 34.69% - Horiz. % 40.17% 160.92% 127.72% 92.33% 46.83% 134.69% 100.00%
EPS 1.33 6.57 5.10 3.91 2.11 4.92 3.45 -47.06% QoQ % -79.76% 28.82% 30.43% 85.31% -57.11% 42.61% - Horiz. % 38.55% 190.43% 147.83% 113.33% 61.16% 142.61% 100.00%
DPS 0.00 1.90 0.00 0.00 0.00 4.74 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 40.08% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4500 1.3569 1.3379 1.3284 1.3569 1.3379 1.3284 6.02% QoQ % 6.86% 1.42% 0.72% -2.10% 1.42% 0.72% - Horiz. % 109.15% 102.15% 100.72% 100.00% 102.15% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0800 1.4300 1.6700 1.6700 1.4000 1.4500 1.5000 -
P/RPS 21.06 6.60 9.71 13.44 22.20 8.00 11.15 52.86% QoQ % 219.09% -32.03% -27.75% -39.46% 177.50% -28.25% - Horiz. % 188.88% 59.19% 87.09% 120.54% 199.10% 71.75% 100.00%
P/EPS 85.65 20.64 31.08 40.50 62.86 27.97 41.25 62.83% QoQ % 314.97% -33.59% -23.26% -35.57% 124.74% -32.19% - Horiz. % 207.64% 50.04% 75.35% 98.18% 152.39% 67.81% 100.00%
EY 1.17 4.85 3.22 2.47 1.59 3.58 2.42 -38.43% QoQ % -75.88% 50.62% 30.36% 55.35% -55.59% 47.93% - Horiz. % 48.35% 200.41% 133.06% 102.07% 65.70% 147.93% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 3.45 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 40.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.74 1.00 1.18 1.19 0.98 1.03 1.07 -21.81% QoQ % -26.00% -15.25% -0.84% 21.43% -4.85% -3.74% - Horiz. % 69.16% 93.46% 110.28% 111.21% 91.59% 96.26% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 22/02/18 30/11/17 24/08/17 15/05/17 20/02/17 24/11/16 -
Price 1.0200 1.4500 1.6300 1.6000 1.8000 1.3600 1.5600 -
P/RPS 19.89 6.70 9.48 12.88 28.55 7.50 11.59 43.39% QoQ % 196.87% -29.32% -26.40% -54.89% 280.67% -35.29% - Horiz. % 171.61% 57.81% 81.79% 111.13% 246.33% 64.71% 100.00%
P/EPS 80.89 20.93 30.33 38.81 80.82 26.23 42.91 52.66% QoQ % 286.48% -30.99% -21.85% -51.98% 208.12% -38.87% - Horiz. % 188.51% 48.78% 70.68% 90.45% 188.35% 61.13% 100.00%
EY 1.24 4.78 3.30 2.58 1.24 3.81 2.33 -34.35% QoQ % -74.06% 44.85% 27.91% 108.06% -67.45% 63.52% - Horiz. % 53.22% 205.15% 141.63% 110.73% 53.22% 163.52% 100.00%
DY 0.00 1.38 0.00 0.00 0.00 3.68 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 37.50% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.70 1.01 1.16 1.14 1.26 0.96 1.11 -26.48% QoQ % -30.69% -12.93% 1.75% -9.52% 31.25% -13.51% - Horiz. % 63.06% 90.99% 104.50% 102.70% 113.51% 86.49% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AEHB0617.xls 
