[APEX] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 83.24%
YoY- -37.68%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 25,174 12,777 36,727 27,271 17,107 8,037 45,923 -33.04%
PBT 10,692 5,630 14,438 10,409 5,902 2,358 22,127 -38.44%
Tax -2,337 -1,117 -3,933 -3,041 -1,881 -826 -3,709 -26.52%
NP 8,355 4,513 10,505 7,368 4,021 1,532 18,418 -40.98%
-
NP to SH 8,355 4,513 10,505 7,368 4,021 1,532 18,418 -40.98%
-
Tax Rate 21.86% 19.84% 27.24% 29.22% 31.87% 35.03% 16.76% -
Total Cost 16,819 8,264 26,222 19,903 13,086 6,505 27,505 -27.97%
-
Net Worth 283,697 289,779 285,726 283,701 280,251 286,242 285,691 -0.46%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 10,132 - - - 10,130 -
Div Payout % - - 96.45% - - - 55.01% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 283,697 289,779 285,726 283,701 280,251 286,242 285,691 -0.46%
NOSH 213,563 213,563 213,563 213,563 203,080 201,578 202,618 3.57%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 33.19% 35.32% 28.60% 27.02% 23.50% 19.06% 40.11% -
ROE 2.95% 1.56% 3.68% 2.60% 1.43% 0.54% 6.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.42 6.31 18.12 13.46 8.42 3.99 22.66 -33.05%
EPS 4.12 2.23 5.18 3.64 1.98 0.76 9.09 -41.02%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.40 1.43 1.41 1.40 1.38 1.42 1.41 -0.47%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.79 5.98 17.20 12.77 8.01 3.76 21.50 -33.02%
EPS 3.91 2.11 4.92 3.45 1.88 0.72 8.62 -40.99%
DPS 0.00 0.00 4.74 0.00 0.00 0.00 4.74 -
NAPS 1.3284 1.3569 1.3379 1.3284 1.3123 1.3403 1.3377 -0.46%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.67 1.40 1.45 1.50 1.65 1.67 1.90 -
P/RPS 13.44 22.20 8.00 11.15 19.59 41.89 8.38 37.05%
P/EPS 40.50 62.86 27.97 41.25 83.33 219.74 20.90 55.49%
EY 2.47 1.59 3.58 2.42 1.20 0.46 4.78 -35.63%
DY 0.00 0.00 3.45 0.00 0.00 0.00 2.63 -
P/NAPS 1.19 0.98 1.03 1.07 1.20 1.18 1.35 -8.07%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 15/05/17 20/02/17 24/11/16 23/08/16 19/05/16 24/02/16 -
Price 1.60 1.80 1.36 1.56 1.68 1.66 1.80 -
P/RPS 12.88 28.55 7.50 11.59 19.94 41.64 7.94 38.09%
P/EPS 38.81 80.82 26.23 42.91 84.85 218.42 19.80 56.68%
EY 2.58 1.24 3.81 2.33 1.18 0.46 5.05 -36.11%
DY 0.00 0.00 3.68 0.00 0.00 0.00 2.78 -
P/NAPS 1.14 1.26 0.96 1.11 1.22 1.17 1.28 -7.43%

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