[APEX] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -15.77%
YoY- 24.77%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 35,205 35,240 39,444 88,419 104,480 60,002 65,856 -34.10%
PBT 8,268 9,832 12,100 27,119 31,788 29,216 27,076 -54.62%
Tax -2,377 -2,966 -3,432 -5,643 -6,292 -7,252 -6,832 -50.50%
NP 5,890 6,866 8,668 21,476 25,496 21,964 20,244 -56.05%
-
NP to SH 5,890 6,866 8,668 21,476 25,496 21,964 20,244 -56.05%
-
Tax Rate 28.75% 30.17% 28.36% 20.81% 19.79% 24.82% 25.23% -
Total Cost 29,314 28,374 30,776 66,943 78,984 38,038 45,612 -25.50%
-
Net Worth 318,144 318,144 336,382 334,355 334,355 328,276 324,224 -1.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 26,343 8,105 8,105 8,105 -
Div Payout % - - - 122.66% 31.79% 36.90% 40.04% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 318,144 318,144 336,382 334,355 334,355 328,276 324,224 -1.25%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.73% 19.48% 21.98% 24.29% 24.40% 36.61% 30.74% -
ROE 1.85% 2.16% 2.58% 6.42% 7.63% 6.69% 6.24% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.37 17.39 19.47 43.63 51.56 29.61 32.50 -34.11%
EPS 2.91 3.38 4.28 10.60 12.59 10.84 10.00 -56.05%
DPS 0.00 0.00 0.00 13.00 4.00 4.00 4.00 -
NAPS 1.57 1.57 1.66 1.65 1.65 1.62 1.60 -1.25%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.48 16.50 18.47 41.40 48.92 28.10 30.84 -34.12%
EPS 2.76 3.21 4.06 10.06 11.94 10.28 9.48 -56.03%
DPS 0.00 0.00 0.00 12.34 3.80 3.80 3.80 -
NAPS 1.4897 1.4897 1.5751 1.5656 1.5656 1.5371 1.5182 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.00 1.06 1.02 1.10 0.86 0.91 1.00 -
P/RPS 5.76 6.10 5.24 2.52 1.67 3.07 3.08 51.73%
P/EPS 34.40 31.28 23.85 10.38 6.84 8.40 10.01 127.55%
EY 2.91 3.20 4.19 9.63 14.63 11.91 9.99 -56.02%
DY 0.00 0.00 0.00 11.82 4.65 4.40 4.00 -
P/NAPS 0.64 0.68 0.61 0.67 0.52 0.56 0.63 1.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 09/08/22 26/05/22 21/02/22 29/11/21 20/08/21 21/05/21 -
Price 0.98 1.08 0.985 1.02 0.95 0.885 0.90 -
P/RPS 5.64 6.21 5.06 2.34 1.84 2.99 2.77 60.57%
P/EPS 33.71 31.87 23.03 9.62 7.55 8.17 9.01 140.80%
EY 2.97 3.14 4.34 10.39 13.24 12.25 11.10 -58.44%
DY 0.00 0.00 0.00 12.75 4.21 4.52 4.44 -
P/NAPS 0.62 0.69 0.59 0.62 0.58 0.55 0.56 7.01%

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