[APEX] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1.19%
YoY- -26.67%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 54,372 44,772 38,692 33,998 34,133 35,038 37,196 28.71%
PBT 22,625 17,618 12,244 9,478 9,445 10,666 10,020 71.85%
Tax -5,589 -4,352 -3,600 -3,469 -3,364 -3,314 -3,140 46.71%
NP 17,036 13,266 8,644 6,009 6,081 7,352 6,880 82.72%
-
NP to SH 17,036 13,266 8,644 6,009 6,081 7,352 6,880 82.72%
-
Tax Rate 24.70% 24.70% 29.40% 36.60% 35.62% 31.07% 31.34% -
Total Cost 37,336 31,506 30,048 27,989 28,052 27,686 30,316 14.85%
-
Net Worth 314,091 308,012 303,960 301,933 299,907 303,960 301,933 2.65%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 4,052 - - 16,211 -
Div Payout % - - - 67.45% - - 235.63% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 314,091 308,012 303,960 301,933 299,907 303,960 301,933 2.65%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 31.33% 29.63% 22.34% 17.67% 17.82% 20.98% 18.50% -
ROE 5.42% 4.31% 2.84% 1.99% 2.03% 2.42% 2.28% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.83 22.09 19.09 16.78 16.84 17.29 18.36 28.68%
EPS 8.41 6.54 4.28 2.97 3.00 3.62 3.40 82.59%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 8.00 -
NAPS 1.55 1.52 1.50 1.49 1.48 1.50 1.49 2.65%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 25.46 20.96 18.12 15.92 15.98 16.41 17.42 28.69%
EPS 7.98 6.21 4.05 2.81 2.85 3.44 3.22 82.82%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 7.59 -
NAPS 1.4707 1.4423 1.4233 1.4138 1.4043 1.4233 1.4138 2.65%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.87 0.95 0.70 0.80 0.80 0.92 1.05 -
P/RPS 3.24 4.30 3.67 4.77 4.75 5.32 5.72 -31.46%
P/EPS 10.35 14.51 16.41 26.98 26.66 25.36 30.93 -51.70%
EY 9.66 6.89 6.09 3.71 3.75 3.94 3.23 107.16%
DY 0.00 0.00 0.00 2.50 0.00 0.00 7.62 -
P/NAPS 0.56 0.63 0.47 0.54 0.54 0.61 0.70 -13.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 12/11/20 27/08/20 21/05/20 27/02/20 14/11/19 29/08/19 30/05/19 -
Price 0.915 1.11 0.78 0.76 0.89 0.845 0.98 -
P/RPS 3.41 5.02 4.09 4.53 5.28 4.89 5.34 -25.78%
P/EPS 10.88 16.96 18.29 25.63 29.66 23.29 28.86 -47.72%
EY 9.19 5.90 5.47 3.90 3.37 4.29 3.46 91.44%
DY 0.00 0.00 0.00 2.63 0.00 0.00 8.16 -
P/NAPS 0.59 0.73 0.52 0.51 0.60 0.56 0.66 -7.18%

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