[APEX] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 1.04%
YoY- 186.45%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 104,480 60,002 65,856 57,154 54,372 44,772 38,692 93.79%
PBT 31,788 29,216 27,076 23,326 22,625 17,618 12,244 88.78%
Tax -6,292 -7,252 -6,832 -6,113 -5,589 -4,352 -3,600 45.04%
NP 25,496 21,964 20,244 17,213 17,036 13,266 8,644 105.53%
-
NP to SH 25,496 21,964 20,244 17,213 17,036 13,266 8,644 105.53%
-
Tax Rate 19.79% 24.82% 25.23% 26.21% 24.70% 24.70% 29.40% -
Total Cost 78,984 38,038 45,612 39,941 37,336 31,506 30,048 90.35%
-
Net Worth 334,355 328,276 324,224 320,171 314,091 308,012 303,960 6.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 8,105 8,105 8,105 - - - - -
Div Payout % 31.79% 36.90% 40.04% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 334,355 328,276 324,224 320,171 314,091 308,012 303,960 6.55%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.40% 36.61% 30.74% 30.12% 31.33% 29.63% 22.34% -
ROE 7.63% 6.69% 6.24% 5.38% 5.42% 4.31% 2.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.56 29.61 32.50 28.20 26.83 22.09 19.09 93.82%
EPS 12.59 10.84 10.00 8.49 8.41 6.54 4.28 105.16%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.60 1.58 1.55 1.52 1.50 6.55%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 48.92 28.10 30.84 26.76 25.46 20.96 18.12 93.77%
EPS 11.94 10.28 9.48 8.06 7.98 6.21 4.05 105.46%
DPS 3.80 3.80 3.80 0.00 0.00 0.00 0.00 -
NAPS 1.5656 1.5371 1.5182 1.4992 1.4707 1.4423 1.4233 6.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.86 0.91 1.00 0.96 0.87 0.95 0.70 -
P/RPS 1.67 3.07 3.08 3.40 3.24 4.30 3.67 -40.81%
P/EPS 6.84 8.40 10.01 11.30 10.35 14.51 16.41 -44.17%
EY 14.63 11.91 9.99 8.85 9.66 6.89 6.09 79.27%
DY 4.65 4.40 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.63 0.61 0.56 0.63 0.47 6.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 20/08/21 21/05/21 25/02/21 12/11/20 27/08/20 21/05/20 -
Price 0.95 0.885 0.90 1.06 0.915 1.11 0.78 -
P/RPS 1.84 2.99 2.77 3.76 3.41 5.02 4.09 -41.25%
P/EPS 7.55 8.17 9.01 12.48 10.88 16.96 18.29 -44.53%
EY 13.24 12.25 11.10 8.01 9.19 5.90 5.47 80.17%
DY 4.21 4.52 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.56 0.67 0.59 0.73 0.52 7.54%

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