[APEX] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 53.47%
YoY- 80.44%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 65,856 57,154 54,372 44,772 38,692 33,998 34,133 54.91%
PBT 27,076 23,326 22,625 17,618 12,244 9,478 9,445 101.67%
Tax -6,832 -6,113 -5,589 -4,352 -3,600 -3,469 -3,364 60.30%
NP 20,244 17,213 17,036 13,266 8,644 6,009 6,081 122.79%
-
NP to SH 20,244 17,213 17,036 13,266 8,644 6,009 6,081 122.79%
-
Tax Rate 25.23% 26.21% 24.70% 24.70% 29.40% 36.60% 35.62% -
Total Cost 45,612 39,941 37,336 31,506 30,048 27,989 28,052 38.23%
-
Net Worth 324,224 320,171 314,091 308,012 303,960 301,933 299,907 5.32%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 8,105 - - - - 4,052 - -
Div Payout % 40.04% - - - - 67.45% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 324,224 320,171 314,091 308,012 303,960 301,933 299,907 5.32%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 30.74% 30.12% 31.33% 29.63% 22.34% 17.67% 17.82% -
ROE 6.24% 5.38% 5.42% 4.31% 2.84% 1.99% 2.03% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.50 28.20 26.83 22.09 19.09 16.78 16.84 54.94%
EPS 10.00 8.49 8.41 6.54 4.28 2.97 3.00 122.98%
DPS 4.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.60 1.58 1.55 1.52 1.50 1.49 1.48 5.32%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.62 28.31 26.94 22.18 19.17 16.84 16.91 54.90%
EPS 10.03 8.53 8.44 6.57 4.28 2.98 3.01 122.93%
DPS 4.02 0.00 0.00 0.00 0.00 2.01 0.00 -
NAPS 1.6062 1.5861 1.556 1.5259 1.5058 1.4957 1.4857 5.33%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.00 0.96 0.87 0.95 0.70 0.80 0.80 -
P/RPS 3.08 3.40 3.24 4.30 3.67 4.77 4.75 -25.06%
P/EPS 10.01 11.30 10.35 14.51 16.41 26.98 26.66 -47.92%
EY 9.99 8.85 9.66 6.89 6.09 3.71 3.75 92.05%
DY 4.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.63 0.61 0.56 0.63 0.47 0.54 0.54 10.81%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 25/02/21 12/11/20 27/08/20 21/05/20 27/02/20 14/11/19 -
Price 0.90 1.06 0.915 1.11 0.78 0.76 0.89 -
P/RPS 2.77 3.76 3.41 5.02 4.09 4.53 5.28 -34.92%
P/EPS 9.01 12.48 10.88 16.96 18.29 25.63 29.66 -54.77%
EY 11.10 8.01 9.19 5.90 5.47 3.90 3.37 121.21%
DY 4.44 0.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.56 0.67 0.59 0.73 0.52 0.51 0.60 -4.49%

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