[APEX] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 22.16%
YoY- -37.68%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 50,348 51,108 36,727 36,361 34,214 32,148 45,923 6.33%
PBT 21,384 22,520 14,438 13,878 11,804 9,432 22,127 -2.25%
Tax -4,674 -4,468 -3,933 -4,054 -3,762 -3,304 -3,709 16.68%
NP 16,710 18,052 10,505 9,824 8,042 6,128 18,418 -6.28%
-
NP to SH 16,710 18,052 10,505 9,824 8,042 6,128 18,418 -6.28%
-
Tax Rate 21.86% 19.84% 27.24% 29.21% 31.87% 35.03% 16.76% -
Total Cost 33,638 33,056 26,222 26,537 26,172 26,020 27,505 14.37%
-
Net Worth 283,697 289,779 285,726 283,701 280,251 286,242 285,691 -0.46%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 10,132 - - - 10,130 -
Div Payout % - - 96.45% - - - 55.01% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 283,697 289,779 285,726 283,701 280,251 286,242 285,691 -0.46%
NOSH 213,563 213,563 213,563 213,563 203,080 201,578 202,618 3.57%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 33.19% 35.32% 28.60% 27.02% 23.50% 19.06% 40.11% -
ROE 5.89% 6.23% 3.68% 3.46% 2.87% 2.14% 6.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.85 25.22 18.12 17.94 16.85 15.95 22.66 6.34%
EPS 8.24 8.92 5.18 4.85 3.96 3.04 9.09 -6.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.40 1.43 1.41 1.40 1.38 1.42 1.41 -0.47%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 23.58 23.93 17.20 17.03 16.02 15.05 21.50 6.35%
EPS 7.82 8.45 4.92 4.60 3.77 2.87 8.62 -6.29%
DPS 0.00 0.00 4.74 0.00 0.00 0.00 4.74 -
NAPS 1.3284 1.3569 1.3379 1.3284 1.3123 1.3403 1.3377 -0.46%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.67 1.40 1.45 1.50 1.65 1.67 1.90 -
P/RPS 6.72 5.55 8.00 8.36 9.79 10.47 8.38 -13.69%
P/EPS 20.25 15.72 27.97 30.94 41.67 54.93 20.90 -2.08%
EY 4.94 6.36 3.58 3.23 2.40 1.82 4.78 2.22%
DY 0.00 0.00 3.45 0.00 0.00 0.00 2.63 -
P/NAPS 1.19 0.98 1.03 1.07 1.20 1.18 1.35 -8.07%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 15/05/17 20/02/17 24/11/16 23/08/16 19/05/16 24/02/16 -
Price 1.60 1.80 1.36 1.56 1.68 1.66 1.80 -
P/RPS 6.44 7.14 7.50 8.69 9.97 10.41 7.94 -13.03%
P/EPS 19.40 20.21 26.23 32.18 42.42 54.61 19.80 -1.35%
EY 5.15 4.95 3.81 3.11 2.36 1.83 5.05 1.31%
DY 0.00 0.00 3.68 0.00 0.00 0.00 2.78 -
P/NAPS 1.14 1.26 0.96 1.11 1.22 1.17 1.28 -7.43%

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