[APEX] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 31.23%
YoY- -35.25%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 51,108 36,727 36,361 34,214 32,148 45,923 43,673 11.03%
PBT 22,520 14,438 13,878 11,804 9,432 22,127 19,169 11.32%
Tax -4,468 -3,933 -4,054 -3,762 -3,304 -3,709 -3,405 19.83%
NP 18,052 10,505 9,824 8,042 6,128 18,418 15,764 9.44%
-
NP to SH 18,052 10,505 9,824 8,042 6,128 18,418 15,764 9.44%
-
Tax Rate 19.84% 27.24% 29.21% 31.87% 35.03% 16.76% 17.76% -
Total Cost 33,056 26,222 26,537 26,172 26,020 27,505 27,909 11.93%
-
Net Worth 289,779 285,726 283,701 280,251 286,242 285,691 279,858 2.34%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 10,132 - - - 10,130 - -
Div Payout % - 96.45% - - - 55.01% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 289,779 285,726 283,701 280,251 286,242 285,691 279,858 2.34%
NOSH 213,563 213,563 213,563 203,080 201,578 202,618 202,795 3.50%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 35.32% 28.60% 27.02% 23.50% 19.06% 40.11% 36.10% -
ROE 6.23% 3.68% 3.46% 2.87% 2.14% 6.45% 5.63% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.22 18.12 17.94 16.85 15.95 22.66 21.54 11.07%
EPS 8.92 5.18 4.85 3.96 3.04 9.09 7.77 9.62%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.43 1.41 1.40 1.38 1.42 1.41 1.38 2.39%
Adjusted Per Share Value based on latest NOSH - 202,357
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 23.93 17.20 17.03 16.02 15.05 21.50 20.45 11.03%
EPS 8.45 4.92 4.60 3.77 2.87 8.62 7.38 9.43%
DPS 0.00 4.74 0.00 0.00 0.00 4.74 0.00 -
NAPS 1.3569 1.3379 1.3284 1.3123 1.3403 1.3377 1.3104 2.34%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.40 1.45 1.50 1.65 1.67 1.90 1.55 -
P/RPS 5.55 8.00 8.36 9.79 10.47 8.38 7.20 -15.91%
P/EPS 15.72 27.97 30.94 41.67 54.93 20.90 19.94 -14.64%
EY 6.36 3.58 3.23 2.40 1.82 4.78 5.02 17.06%
DY 0.00 3.45 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.98 1.03 1.07 1.20 1.18 1.35 1.12 -8.50%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 15/05/17 20/02/17 24/11/16 23/08/16 19/05/16 24/02/16 23/11/15 -
Price 1.80 1.36 1.56 1.68 1.66 1.80 1.92 -
P/RPS 7.14 7.50 8.69 9.97 10.41 7.94 8.92 -13.77%
P/EPS 20.21 26.23 32.18 42.42 54.61 19.80 24.70 -12.50%
EY 4.95 3.81 3.11 2.36 1.83 5.05 4.05 14.30%
DY 0.00 3.68 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 1.26 0.96 1.11 1.22 1.17 1.28 1.39 -6.33%

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