[APEX] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 71.84%
YoY- 194.58%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 43,878 46,445 50,348 51,108 36,727 36,361 34,214 17.98%
PBT 18,414 18,856 21,384 22,520 14,438 13,878 11,804 34.39%
Tax -4,374 -4,337 -4,674 -4,468 -3,933 -4,054 -3,762 10.54%
NP 14,040 14,518 16,710 18,052 10,505 9,824 8,042 44.84%
-
NP to SH 14,040 14,518 16,710 18,052 10,505 9,824 8,042 44.84%
-
Tax Rate 23.75% 23.00% 21.86% 19.84% 27.24% 29.21% 31.87% -
Total Cost 29,838 31,926 33,638 33,056 26,222 26,537 26,172 9.10%
-
Net Worth 289,775 285,723 283,697 289,779 285,726 283,701 280,251 2.24%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,052 - - - 10,132 - - -
Div Payout % 28.87% - - - 96.45% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 289,775 285,723 283,697 289,779 285,726 283,701 280,251 2.24%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 203,080 3.40%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 32.00% 31.26% 33.19% 35.32% 28.60% 27.02% 23.50% -
ROE 4.85% 5.08% 5.89% 6.23% 3.68% 3.46% 2.87% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.65 22.92 24.85 25.22 18.12 17.94 16.85 18.13%
EPS 6.93 7.16 8.24 8.92 5.18 4.85 3.96 45.07%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.43 1.41 1.40 1.43 1.41 1.40 1.38 2.39%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.55 21.75 23.58 23.93 17.20 17.03 16.02 18.00%
EPS 6.57 6.80 7.82 8.45 4.92 4.60 3.77 44.66%
DPS 1.90 0.00 0.00 0.00 4.74 0.00 0.00 -
NAPS 1.3569 1.3379 1.3284 1.3569 1.3379 1.3284 1.3123 2.24%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.43 1.67 1.67 1.40 1.45 1.50 1.65 -
P/RPS 6.60 7.29 6.72 5.55 8.00 8.36 9.79 -23.05%
P/EPS 20.64 23.31 20.25 15.72 27.97 30.94 41.67 -37.31%
EY 4.85 4.29 4.94 6.36 3.58 3.23 2.40 59.63%
DY 1.40 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.00 1.18 1.19 0.98 1.03 1.07 1.20 -11.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 30/11/17 24/08/17 15/05/17 20/02/17 24/11/16 23/08/16 -
Price 1.45 1.63 1.60 1.80 1.36 1.56 1.68 -
P/RPS 6.70 7.11 6.44 7.14 7.50 8.69 9.97 -23.22%
P/EPS 20.93 22.75 19.40 20.21 26.23 32.18 42.42 -37.47%
EY 4.78 4.40 5.15 4.95 3.81 3.11 2.36 59.87%
DY 1.38 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 1.01 1.16 1.14 1.26 0.96 1.11 1.22 -11.80%

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