[APEX] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 6.93%
YoY- -42.96%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 46,445 50,348 51,108 36,727 36,361 34,214 32,148 27.76%
PBT 18,856 21,384 22,520 14,438 13,878 11,804 9,432 58.62%
Tax -4,337 -4,674 -4,468 -3,933 -4,054 -3,762 -3,304 19.86%
NP 14,518 16,710 18,052 10,505 9,824 8,042 6,128 77.62%
-
NP to SH 14,518 16,710 18,052 10,505 9,824 8,042 6,128 77.62%
-
Tax Rate 23.00% 21.86% 19.84% 27.24% 29.21% 31.87% 35.03% -
Total Cost 31,926 33,638 33,056 26,222 26,537 26,172 26,020 14.59%
-
Net Worth 285,723 283,697 289,779 285,726 283,701 280,251 286,242 -0.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 10,132 - - - -
Div Payout % - - - 96.45% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 285,723 283,697 289,779 285,726 283,701 280,251 286,242 -0.12%
NOSH 213,563 213,563 213,563 213,563 213,563 203,080 201,578 3.92%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 31.26% 33.19% 35.32% 28.60% 27.02% 23.50% 19.06% -
ROE 5.08% 5.89% 6.23% 3.68% 3.46% 2.87% 2.14% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.92 24.85 25.22 18.12 17.94 16.85 15.95 27.31%
EPS 7.16 8.24 8.92 5.18 4.85 3.96 3.04 76.92%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.43 1.41 1.40 1.38 1.42 -0.46%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.75 23.58 23.93 17.20 17.03 16.02 15.05 27.79%
EPS 6.80 7.82 8.45 4.92 4.60 3.77 2.87 77.63%
DPS 0.00 0.00 0.00 4.74 0.00 0.00 0.00 -
NAPS 1.3379 1.3284 1.3569 1.3379 1.3284 1.3123 1.3403 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.67 1.67 1.40 1.45 1.50 1.65 1.67 -
P/RPS 7.29 6.72 5.55 8.00 8.36 9.79 10.47 -21.42%
P/EPS 23.31 20.25 15.72 27.97 30.94 41.67 54.93 -43.50%
EY 4.29 4.94 6.36 3.58 3.23 2.40 1.82 77.02%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 0.98 1.03 1.07 1.20 1.18 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 15/05/17 20/02/17 24/11/16 23/08/16 19/05/16 -
Price 1.63 1.60 1.80 1.36 1.56 1.68 1.66 -
P/RPS 7.11 6.44 7.14 7.50 8.69 9.97 10.41 -22.42%
P/EPS 22.75 19.40 20.21 26.23 32.18 42.42 54.61 -44.19%
EY 4.40 5.15 4.95 3.81 3.11 2.36 1.83 79.37%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 1.26 0.96 1.11 1.22 1.17 -0.57%

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