[APEX] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
12-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 28.42%
YoY- 180.14%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 60,002 65,856 57,154 54,372 44,772 38,692 33,998 46.09%
PBT 29,216 27,076 23,326 22,625 17,618 12,244 9,478 111.95%
Tax -7,252 -6,832 -6,113 -5,589 -4,352 -3,600 -3,469 63.56%
NP 21,964 20,244 17,213 17,036 13,266 8,644 6,009 137.47%
-
NP to SH 21,964 20,244 17,213 17,036 13,266 8,644 6,009 137.47%
-
Tax Rate 24.82% 25.23% 26.21% 24.70% 24.70% 29.40% 36.60% -
Total Cost 38,038 45,612 39,941 37,336 31,506 30,048 27,989 22.71%
-
Net Worth 328,276 324,224 320,171 314,091 308,012 303,960 301,933 5.74%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 8,105 8,105 - - - - 4,052 58.82%
Div Payout % 36.90% 40.04% - - - - 67.45% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 328,276 324,224 320,171 314,091 308,012 303,960 301,933 5.74%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 36.61% 30.74% 30.12% 31.33% 29.63% 22.34% 17.67% -
ROE 6.69% 6.24% 5.38% 5.42% 4.31% 2.84% 1.99% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 29.61 32.50 28.20 26.83 22.09 19.09 16.78 46.07%
EPS 10.84 10.00 8.49 8.41 6.54 4.28 2.97 137.24%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 2.00 58.80%
NAPS 1.62 1.60 1.58 1.55 1.52 1.50 1.49 5.74%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 28.10 30.84 26.76 25.46 20.96 18.12 15.92 46.10%
EPS 10.28 9.48 8.06 7.98 6.21 4.05 2.81 137.61%
DPS 3.80 3.80 0.00 0.00 0.00 0.00 1.90 58.80%
NAPS 1.5371 1.5182 1.4992 1.4707 1.4423 1.4233 1.4138 5.73%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.91 1.00 0.96 0.87 0.95 0.70 0.80 -
P/RPS 3.07 3.08 3.40 3.24 4.30 3.67 4.77 -25.47%
P/EPS 8.40 10.01 11.30 10.35 14.51 16.41 26.98 -54.09%
EY 11.91 9.99 8.85 9.66 6.89 6.09 3.71 117.77%
DY 4.40 4.00 0.00 0.00 0.00 0.00 2.50 45.82%
P/NAPS 0.56 0.63 0.61 0.56 0.63 0.47 0.54 2.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 21/05/21 25/02/21 12/11/20 27/08/20 21/05/20 27/02/20 -
Price 0.885 0.90 1.06 0.915 1.11 0.78 0.76 -
P/RPS 2.99 2.77 3.76 3.41 5.02 4.09 4.53 -24.21%
P/EPS 8.17 9.01 12.48 10.88 16.96 18.29 25.63 -53.36%
EY 12.25 11.10 8.01 9.19 5.90 5.47 3.90 114.62%
DY 4.52 4.44 0.00 0.00 0.00 0.00 2.63 43.52%
P/NAPS 0.55 0.56 0.67 0.59 0.73 0.52 0.51 5.16%

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