[APEX] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 8.5%
YoY- 65.57%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 39,444 88,419 104,480 60,002 65,856 57,154 54,372 -19.27%
PBT 12,100 27,119 31,788 29,216 27,076 23,326 22,625 -34.13%
Tax -3,432 -5,643 -6,292 -7,252 -6,832 -6,113 -5,589 -27.77%
NP 8,668 21,476 25,496 21,964 20,244 17,213 17,036 -36.29%
-
NP to SH 8,668 21,476 25,496 21,964 20,244 17,213 17,036 -36.29%
-
Tax Rate 28.36% 20.81% 19.79% 24.82% 25.23% 26.21% 24.70% -
Total Cost 30,776 66,943 78,984 38,038 45,612 39,941 37,336 -12.09%
-
Net Worth 336,382 334,355 334,355 328,276 324,224 320,171 314,091 4.68%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 26,343 8,105 8,105 8,105 - - -
Div Payout % - 122.66% 31.79% 36.90% 40.04% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 336,382 334,355 334,355 328,276 324,224 320,171 314,091 4.68%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 21.98% 24.29% 24.40% 36.61% 30.74% 30.12% 31.33% -
ROE 2.58% 6.42% 7.63% 6.69% 6.24% 5.38% 5.42% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.47 43.63 51.56 29.61 32.50 28.20 26.83 -19.26%
EPS 4.28 10.60 12.59 10.84 10.00 8.49 8.41 -36.28%
DPS 0.00 13.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 1.66 1.65 1.65 1.62 1.60 1.58 1.55 4.68%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.47 41.40 48.92 28.10 30.84 26.76 25.46 -19.27%
EPS 4.06 10.06 11.94 10.28 9.48 8.06 7.98 -36.29%
DPS 0.00 12.34 3.80 3.80 3.80 0.00 0.00 -
NAPS 1.5751 1.5656 1.5656 1.5371 1.5182 1.4992 1.4707 4.68%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.02 1.10 0.86 0.91 1.00 0.96 0.87 -
P/RPS 5.24 2.52 1.67 3.07 3.08 3.40 3.24 37.82%
P/EPS 23.85 10.38 6.84 8.40 10.01 11.30 10.35 74.54%
EY 4.19 9.63 14.63 11.91 9.99 8.85 9.66 -42.72%
DY 0.00 11.82 4.65 4.40 4.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.52 0.56 0.63 0.61 0.56 5.87%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 21/02/22 29/11/21 20/08/21 21/05/21 25/02/21 12/11/20 -
Price 0.985 1.02 0.95 0.885 0.90 1.06 0.915 -
P/RPS 5.06 2.34 1.84 2.99 2.77 3.76 3.41 30.12%
P/EPS 23.03 9.62 7.55 8.17 9.01 12.48 10.88 64.93%
EY 4.34 10.39 13.24 12.25 11.10 8.01 9.19 -39.38%
DY 0.00 12.75 4.21 4.52 4.44 0.00 0.00 -
P/NAPS 0.59 0.62 0.58 0.55 0.56 0.67 0.59 0.00%

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 ⃤ & 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