[APEX] QoQ TTM Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 40,789 40,363 39,726 42,166 43,878 44,290 44,794 -6.04% QoQ % 1.06% 1.60% -5.79% -3.90% -0.93% -1.13% - Horiz. % 91.06% 90.11% 88.69% 94.13% 97.96% 98.87% 100.00%
PBT 11,307 11,650 10,327 16,558 18,414 18,171 19,228 -29.74% QoQ % -2.94% 12.81% -37.63% -10.08% 1.34% -5.50% - Horiz. % 58.80% 60.59% 53.71% 86.11% 95.77% 94.50% 100.00%
Tax -3,112 -3,250 -2,913 -4,338 -4,374 -4,145 -4,389 -20.44% QoQ % 4.25% -11.57% 32.85% 0.82% -5.52% 5.56% - Horiz. % 70.90% 74.05% 66.37% 98.84% 99.66% 94.44% 100.00%
NP 8,195 8,400 7,414 12,220 14,040 14,026 14,839 -32.61% QoQ % -2.44% 13.30% -39.33% -12.96% 0.10% -5.48% - Horiz. % 55.23% 56.61% 49.96% 82.35% 94.62% 94.52% 100.00%
NP to SH 8,195 8,400 7,414 12,220 14,040 14,026 14,839 -32.61% QoQ % -2.44% 13.30% -39.33% -12.96% 0.10% -5.48% - Horiz. % 55.23% 56.61% 49.96% 82.35% 94.62% 94.52% 100.00%
Tax Rate 27.52 % 27.90 % 28.21 % 26.20 % 23.75 % 22.81 % 22.83 % 13.23% QoQ % -1.36% -1.10% 7.67% 10.32% 4.12% -0.09% - Horiz. % 120.54% 122.21% 123.57% 114.76% 104.03% 99.91% 100.00%
Total Cost 32,594 31,963 32,312 29,946 29,838 30,264 29,955 5.77% QoQ % 1.97% -1.08% 7.90% 0.36% -1.41% 1.03% - Horiz. % 108.81% 106.70% 107.87% 99.97% 99.61% 101.03% 100.00%
Net Worth 299,907 297,880 293,828 309,666 289,775 285,723 283,697 3.76% QoQ % 0.68% 1.38% -5.11% 6.86% 1.42% 0.71% - Horiz. % 105.71% 105.00% 103.57% 109.15% 102.14% 100.71% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 0 4,052 4,052 4,052 4,052 10,132 10,132 - QoQ % 0.00% 0.00% 0.00% 0.00% -60.00% 0.00% - Horiz. % 0.00% 40.00% 40.00% 40.00% 40.00% 100.00% 100.00%
Div Payout % - % 48.25 % 54.66 % 33.17 % 28.87 % 72.24 % 68.28 % - QoQ % 0.00% -11.73% 64.79% 14.89% -60.04% 5.80% - Horiz. % 0.00% 70.66% 80.05% 48.58% 42.28% 105.80% 100.00%
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 299,907 297,880 293,828 309,666 289,775 285,723 283,697 3.76% QoQ % 0.68% 1.38% -5.11% 6.86% 1.42% 0.71% - Horiz. % 105.71% 105.00% 103.57% 109.15% 102.14% 100.71% 100.00%
NOSH 202,640 202,640 202,640 213,563 202,640 202,641 202,641 -0.00% QoQ % 0.00% 0.00% -5.11% 5.39% -0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 105.39% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.09 % 20.81 % 18.66 % 28.98 % 32.00 % 31.67 % 33.13 % -28.29% QoQ % -3.46% 11.52% -35.61% -9.44% 1.04% -4.41% - Horiz. % 60.64% 62.81% 56.32% 87.47% 96.59% 95.59% 100.00%
ROE 2.73 % 2.82 % 2.52 % 3.95 % 4.85 % 4.91 % 5.23 % -35.09% QoQ % -3.19% 11.90% -36.20% -18.56% -1.22% -6.12% - Horiz. % 52.20% 53.92% 48.18% 75.53% 92.73% 93.88% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.13 19.92 19.60 19.74 21.65 21.86 22.11 -6.05% QoQ % 1.05% 1.63% -0.71% -8.82% -0.96% -1.13% - Horiz. % 91.04% 90.09% 88.65% 89.28% 97.92% 98.87% 100.00%
EPS 4.04 4.15 3.66 5.72 6.93 6.92 7.32 -32.64% QoQ % -2.65% 13.39% -36.01% -17.46% 0.14% -5.46% - Horiz. % 55.19% 56.69% 50.00% 78.14% 94.67% 94.54% 100.00%
DPS 0.00 2.00 2.00 1.90 2.00 5.00 5.00 - QoQ % 0.00% 0.00% 5.26% -5.00% -60.00% 0.00% - Horiz. % 0.00% 40.00% 40.00% 38.00% 40.00% 100.00% 100.00%
NAPS 1.4800 1.4700 1.4500 1.4500 1.4300 1.4100 1.4000 3.76% QoQ % 0.68% 1.38% 0.00% 1.40% 1.42% 0.71% - Horiz. % 105.71% 105.00% 103.57% 103.57% 102.14% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.10 18.90 18.60 19.74 20.55 20.74 20.97 -6.02% QoQ % 1.06% 1.61% -5.78% -3.94% -0.92% -1.10% - Horiz. % 91.08% 90.13% 88.70% 94.13% 98.00% 98.90% 100.00%
EPS 3.84 3.93 3.47 5.72 6.57 6.57 6.95 -32.59% QoQ % -2.29% 13.26% -39.34% -12.94% 0.00% -5.47% - Horiz. % 55.25% 56.55% 49.93% 82.30% 94.53% 94.53% 100.00%
DPS 0.00 1.90 1.90 1.90 1.90 4.74 4.74 - QoQ % 0.00% 0.00% 0.00% 0.00% -59.92% 0.00% - Horiz. % 0.00% 40.08% 40.08% 40.08% 40.08% 100.00% 100.00%
NAPS 1.4043 1.3948 1.3758 1.4500 1.3569 1.3379 1.3284 3.76% QoQ % 0.68% 1.38% -5.12% 6.86% 1.42% 0.72% - Horiz. % 105.71% 105.00% 103.57% 109.15% 102.15% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.9400 0.9500 0.9600 1.0800 1.4300 1.6700 1.6700 -
P/RPS 4.67 4.77 4.90 5.47 6.60 7.64 7.55 -27.34% QoQ % -2.10% -2.65% -10.42% -17.12% -13.61% 1.19% - Horiz. % 61.85% 63.18% 64.90% 72.45% 87.42% 101.19% 100.00%
P/EPS 23.24 22.92 26.24 18.87 20.64 24.13 22.81 1.25% QoQ % 1.40% -12.65% 39.06% -8.58% -14.46% 5.79% - Horiz. % 101.89% 100.48% 115.04% 82.73% 90.49% 105.79% 100.00%
EY 4.30 4.36 3.81 5.30 4.85 4.14 4.38 -1.22% QoQ % -1.38% 14.44% -28.11% 9.28% 17.15% -5.48% - Horiz. % 98.17% 99.54% 86.99% 121.00% 110.73% 94.52% 100.00%
DY 0.00 2.11 2.08 1.76 1.40 2.99 2.99 - QoQ % 0.00% 1.44% 18.18% 25.71% -53.18% 0.00% - Horiz. % 0.00% 70.57% 69.57% 58.86% 46.82% 100.00% 100.00%
P/NAPS 0.64 0.65 0.66 0.74 1.00 1.18 1.19 -33.79% QoQ % -1.54% -1.52% -10.81% -26.00% -15.25% -0.84% - Horiz. % 53.78% 54.62% 55.46% 62.18% 84.03% 99.16% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 29/08/18 23/05/18 22/02/18 30/11/17 24/08/17 -
Price 1.0000 0.9800 0.9300 1.0200 1.4500 1.6300 1.6000 -
P/RPS 4.97 4.92 4.74 5.17 6.70 7.46 7.24 -22.13% QoQ % 1.02% 3.80% -8.32% -22.84% -10.19% 3.04% - Horiz. % 68.65% 67.96% 65.47% 71.41% 92.54% 103.04% 100.00%
P/EPS 24.73 23.64 25.42 17.83 20.93 23.55 21.85 8.58% QoQ % 4.61% -7.00% 42.57% -14.81% -11.13% 7.78% - Horiz. % 113.18% 108.19% 116.34% 81.60% 95.79% 107.78% 100.00%
EY 4.04 4.23 3.93 5.61 4.78 4.25 4.58 -8.00% QoQ % -4.49% 7.63% -29.95% 17.36% 12.47% -7.21% - Horiz. % 88.21% 92.36% 85.81% 122.49% 104.37% 92.79% 100.00%
DY 0.00 2.04 2.15 1.86 1.38 3.07 3.13 - QoQ % 0.00% -5.12% 15.59% 34.78% -55.05% -1.92% - Horiz. % 0.00% 65.18% 68.69% 59.42% 44.09% 98.08% 100.00%
P/NAPS 0.68 0.67 0.64 0.70 1.01 1.16 1.14 -29.07% QoQ % 1.49% 4.69% -8.57% -30.69% -12.93% 1.75% - Horiz. % 59.65% 58.77% 56.14% 61.40% 88.60% 101.75% 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
AEHB Notes Mar 2018.doc 
