[APEX] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.11%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 42,044 43,812 43,878 46,445 50,348 51,108 36,727 9.45%
PBT 5,210 15,096 18,414 18,856 21,384 22,520 14,438 -49.40%
Tax -1,752 -4,324 -4,374 -4,337 -4,674 -4,468 -3,933 -41.75%
NP 3,458 10,772 14,040 14,518 16,710 18,052 10,505 -52.42%
-
NP to SH 3,458 10,772 14,040 14,518 16,710 18,052 10,505 -52.42%
-
Tax Rate 33.63% 28.64% 23.75% 23.00% 21.86% 19.84% 27.24% -
Total Cost 38,586 33,040 29,838 31,926 33,638 33,056 26,222 29.46%
-
Net Worth 293,828 309,666 289,775 285,723 283,697 289,779 285,726 1.88%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,052 - - - 10,132 -
Div Payout % - - 28.87% - - - 96.45% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 293,828 309,666 289,775 285,723 283,697 289,779 285,726 1.88%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.22% 24.59% 32.00% 31.26% 33.19% 35.32% 28.60% -
ROE 1.18% 3.48% 4.85% 5.08% 5.89% 6.23% 3.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.75 20.51 21.65 22.92 24.85 25.22 18.12 9.48%
EPS 1.70 5.32 6.93 7.16 8.24 8.92 5.18 -52.51%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 1.45 1.45 1.43 1.41 1.40 1.43 1.41 1.88%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.83 21.70 21.74 23.01 24.94 25.32 18.19 9.48%
EPS 1.71 5.34 6.96 7.19 8.28 8.94 5.20 -52.45%
DPS 0.00 0.00 2.01 0.00 0.00 0.00 5.02 -
NAPS 1.4556 1.534 1.4355 1.4154 1.4054 1.4355 1.4155 1.88%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.96 1.08 1.43 1.67 1.67 1.40 1.45 -
P/RPS 4.63 5.26 6.60 7.29 6.72 5.55 8.00 -30.62%
P/EPS 56.26 21.41 20.64 23.31 20.25 15.72 27.97 59.54%
EY 1.78 4.67 4.85 4.29 4.94 6.36 3.58 -37.31%
DY 0.00 0.00 1.40 0.00 0.00 0.00 3.45 -
P/NAPS 0.66 0.74 1.00 1.18 1.19 0.98 1.03 -25.73%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 23/05/18 22/02/18 30/11/17 24/08/17 15/05/17 20/02/17 -
Price 0.93 1.02 1.45 1.63 1.60 1.80 1.36 -
P/RPS 4.48 4.97 6.70 7.11 6.44 7.14 7.50 -29.13%
P/EPS 54.50 20.22 20.93 22.75 19.40 20.21 26.23 63.04%
EY 1.83 4.95 4.78 4.40 5.15 4.95 3.81 -38.75%
DY 0.00 0.00 1.38 0.00 0.00 0.00 3.68 -
P/NAPS 0.64 0.70 1.01 1.16 1.14 1.26 0.96 -23.74%

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