[APEX] YoY Cumulative Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 33,998 40,789 43,878 36,727 45,923 72,203 68,056 -10.92% YoY % -16.65% -7.04% 19.47% -20.02% -36.40% 6.09% - Horiz. % 49.96% 59.93% 64.47% 53.97% 67.48% 106.09% 100.00%
PBT 9,478 11,307 18,414 14,438 22,127 34,733 31,165 -17.99% YoY % -16.18% -38.60% 27.54% -34.75% -36.29% 11.45% - Horiz. % 30.41% 36.28% 59.09% 46.33% 71.00% 111.45% 100.00%
Tax -3,469 -3,112 -4,374 -3,933 -3,709 -5,897 -5,738 -8.04% YoY % -11.47% 28.85% -11.21% -6.04% 37.10% -2.77% - Horiz. % 60.46% 54.23% 76.23% 68.54% 64.64% 102.77% 100.00%
NP 6,009 8,195 14,040 10,505 18,418 28,836 25,427 -21.36% YoY % -26.67% -41.63% 33.65% -42.96% -36.13% 13.41% - Horiz. % 23.63% 32.23% 55.22% 41.31% 72.43% 113.41% 100.00%
NP to SH 6,009 8,195 14,040 10,505 18,418 28,836 25,427 -21.36% YoY % -26.67% -41.63% 33.65% -42.96% -36.13% 13.41% - Horiz. % 23.63% 32.23% 55.22% 41.31% 72.43% 113.41% 100.00%
Tax Rate 36.60 % 27.52 % 23.75 % 27.24 % 16.76 % 16.98 % 18.41 % 12.13% YoY % 32.99% 15.87% -12.81% 62.53% -1.30% -7.77% - Horiz. % 198.80% 149.48% 129.01% 147.96% 91.04% 92.23% 100.00%
Total Cost 27,989 32,594 29,838 26,222 27,505 43,367 42,629 -6.77% YoY % -14.13% 9.24% 13.79% -4.66% -36.58% 1.73% - Horiz. % 65.66% 76.46% 69.99% 61.51% 64.52% 101.73% 100.00%
Net Worth 301,933 299,907 289,775 285,726 285,691 291,804 285,673 0.93% YoY % 0.68% 3.50% 1.42% 0.01% -2.09% 2.15% - Horiz. % 105.69% 104.98% 101.44% 100.02% 100.01% 102.15% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,052 - 4,052 10,132 10,130 24,317 16,208 -20.62% YoY % 0.00% 0.00% -60.00% 0.01% -58.34% 50.03% - Horiz. % 25.00% 0.00% 25.00% 62.51% 62.50% 150.03% 100.00%
Div Payout % 67.45 % - % 28.87 % 96.45 % 55.01 % 84.33 % 63.75 % 0.94% YoY % 0.00% 0.00% -70.07% 75.33% -34.77% 32.28% - Horiz. % 105.80% 0.00% 45.29% 151.29% 86.29% 132.28% 100.00%
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 301,933 299,907 289,775 285,726 285,691 291,804 285,673 0.93% YoY % 0.68% 3.50% 1.42% 0.01% -2.09% 2.15% - Horiz. % 105.69% 104.98% 101.44% 100.02% 100.01% 102.15% 100.00%
NOSH 202,640 202,640 202,640 202,643 202,618 202,642 202,605 0.00% YoY % 0.00% 0.00% -0.00% 0.01% -0.01% 0.02% - Horiz. % 100.02% 100.02% 100.02% 100.02% 100.01% 100.02% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 17.67 % 20.09 % 32.00 % 28.60 % 40.11 % 39.94 % 37.36 % -11.73% YoY % -12.05% -37.22% 11.89% -28.70% 0.43% 6.91% - Horiz. % 47.30% 53.77% 85.65% 76.55% 107.36% 106.91% 100.00%
ROE 1.99 % 2.73 % 4.85 % 3.68 % 6.45 % 9.88 % 8.90 % -22.08% YoY % -27.11% -43.71% 31.79% -42.95% -34.72% 11.01% - Horiz. % 22.36% 30.67% 54.49% 41.35% 72.47% 111.01% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 16.78 20.13 21.65 18.12 22.66 35.63 33.59 -10.92% YoY % -16.64% -7.02% 19.48% -20.04% -36.40% 6.07% - Horiz. % 49.96% 59.93% 64.45% 53.94% 67.46% 106.07% 100.00%
EPS 2.97 4.04 6.93 5.18 9.09 14.23 12.55 -21.34% YoY % -26.49% -41.70% 33.78% -43.01% -36.12% 13.39% - Horiz. % 23.67% 32.19% 55.22% 41.27% 72.43% 113.39% 100.00%
DPS 2.00 0.00 2.00 5.00 5.00 12.00 8.00 -20.62% YoY % 0.00% 0.00% -60.00% 0.00% -58.33% 50.00% - Horiz. % 25.00% 0.00% 25.00% 62.50% 62.50% 150.00% 100.00%
NAPS 1.4900 1.4800 1.4300 1.4100 1.4100 1.4400 1.4100 0.92% YoY % 0.68% 3.50% 1.42% 0.00% -2.08% 2.13% - Horiz. % 105.67% 104.96% 101.42% 100.00% 100.00% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.92 19.10 20.55 17.20 21.50 33.81 31.87 -10.92% YoY % -16.65% -7.06% 19.48% -20.00% -36.41% 6.09% - Horiz. % 49.95% 59.93% 64.48% 53.97% 67.46% 106.09% 100.00%
EPS 2.81 3.84 6.57 4.92 8.62 13.50 11.91 -21.38% YoY % -26.82% -41.55% 33.54% -42.92% -36.15% 13.35% - Horiz. % 23.59% 32.24% 55.16% 41.31% 72.38% 113.35% 100.00%
DPS 1.90 0.00 1.90 4.74 4.74 11.39 7.59 -20.60% YoY % 0.00% 0.00% -59.92% 0.00% -58.38% 50.07% - Horiz. % 25.03% 0.00% 25.03% 62.45% 62.45% 150.07% 100.00%
NAPS 1.4138 1.4043 1.3569 1.3379 1.3377 1.3664 1.3377 0.93% YoY % 0.68% 3.49% 1.42% 0.01% -2.10% 2.15% - Horiz. % 105.69% 104.98% 101.44% 100.01% 100.00% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.8000 0.9400 1.4300 1.4500 1.9000 1.4500 1.1700 -
P/RPS 4.77 4.67 6.60 8.00 8.38 4.07 3.48 5.39% YoY % 2.14% -29.24% -17.50% -4.53% 105.90% 16.95% - Horiz. % 137.07% 134.20% 189.66% 229.89% 240.80% 116.95% 100.00%
P/EPS 26.98 23.24 20.64 27.97 20.90 10.19 9.32 19.37% YoY % 16.09% 12.60% -26.21% 33.83% 105.10% 9.33% - Horiz. % 289.48% 249.36% 221.46% 300.11% 224.25% 109.33% 100.00%
EY 3.71 4.30 4.85 3.58 4.78 9.81 10.73 -16.22% YoY % -13.72% -11.34% 35.47% -25.10% -51.27% -8.57% - Horiz. % 34.58% 40.07% 45.20% 33.36% 44.55% 91.43% 100.00%
DY 2.50 0.00 1.40 3.45 2.63 8.28 6.84 -15.44% YoY % 0.00% 0.00% -59.42% 31.18% -68.24% 21.05% - Horiz. % 36.55% 0.00% 20.47% 50.44% 38.45% 121.05% 100.00%
P/NAPS 0.54 0.64 1.00 1.03 1.35 1.01 0.83 -6.91% YoY % -15.62% -36.00% -2.91% -23.70% 33.66% 21.69% - Horiz. % 65.06% 77.11% 120.48% 124.10% 162.65% 121.69% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 21/02/19 22/02/18 20/02/17 24/02/16 25/02/15 27/02/14 -
Price 0.7600 1.0000 1.4500 1.3600 1.8000 1.5000 1.2000 -
P/RPS 4.53 4.97 6.70 7.50 7.94 4.21 3.57 4.05% YoY % -8.85% -25.82% -10.67% -5.54% 88.60% 17.93% - Horiz. % 126.89% 139.22% 187.68% 210.08% 222.41% 117.93% 100.00%
P/EPS 25.63 24.73 20.93 26.23 19.80 10.54 9.56 17.86% YoY % 3.64% 18.16% -20.21% 32.47% 87.86% 10.25% - Horiz. % 268.10% 258.68% 218.93% 274.37% 207.11% 110.25% 100.00%
EY 3.90 4.04 4.78 3.81 5.05 9.49 10.46 -15.16% YoY % -3.47% -15.48% 25.46% -24.55% -46.79% -9.27% - Horiz. % 37.28% 38.62% 45.70% 36.42% 48.28% 90.73% 100.00%
DY 2.63 0.00 1.38 3.68 2.78 8.00 6.67 -14.36% YoY % 0.00% 0.00% -62.50% 32.37% -65.25% 19.94% - Horiz. % 39.43% 0.00% 20.69% 55.17% 41.68% 119.94% 100.00%
P/NAPS 0.51 0.68 1.01 0.96 1.28 1.04 0.85 -8.16% YoY % -25.00% -32.67% 5.21% -25.00% 23.08% 22.35% - Horiz. % 60.00% 80.00% 118.82% 112.94% 150.59% 122.35% 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
AEHB1218.xls 
