[APEX] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 28.94%
YoY- 33.65%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 31,319 21,022 10,953 43,878 34,834 25,174 12,777 81.69%
PBT 7,378 2,605 3,774 18,414 14,142 10,692 5,630 19.73%
Tax -2,129 -876 -1,081 -4,374 -3,253 -2,337 -1,117 53.66%
NP 5,249 1,729 2,693 14,040 10,889 8,355 4,513 10.58%
-
NP to SH 5,249 1,729 2,693 14,040 10,889 8,355 4,513 10.58%
-
Tax Rate 28.86% 33.63% 28.64% 23.75% 23.00% 21.86% 19.84% -
Total Cost 26,070 19,293 8,260 29,838 23,945 16,819 8,264 114.94%
-
Net Worth 297,880 293,828 309,666 289,775 285,723 283,697 289,779 1.85%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 4,052 - - - -
Div Payout % - - - 28.87% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 297,880 293,828 309,666 289,775 285,723 283,697 289,779 1.85%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 16.76% 8.22% 24.59% 32.00% 31.26% 33.19% 35.32% -
ROE 1.76% 0.59% 0.87% 4.85% 3.81% 2.95% 1.56% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.46 10.37 5.13 21.65 17.19 12.42 6.31 81.64%
EPS 2.59 0.85 1.33 6.93 5.37 4.12 2.23 10.48%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.45 1.43 1.41 1.40 1.43 1.85%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.66 9.84 5.13 20.55 16.31 11.79 5.98 81.71%
EPS 2.46 0.81 1.33 6.57 5.10 3.91 2.11 10.76%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 1.3948 1.3758 1.45 1.3569 1.3379 1.3284 1.3569 1.85%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.95 0.96 1.08 1.43 1.67 1.67 1.40 -
P/RPS 6.15 9.25 21.06 6.60 9.71 13.44 22.20 -57.47%
P/EPS 36.68 112.51 85.65 20.64 31.08 40.50 62.86 -30.14%
EY 2.73 0.89 1.17 4.85 3.22 2.47 1.59 43.34%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.74 1.00 1.18 1.19 0.98 -23.92%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 29/08/18 23/05/18 22/02/18 30/11/17 24/08/17 15/05/17 -
Price 0.98 0.93 1.02 1.45 1.63 1.60 1.80 -
P/RPS 6.34 8.96 19.89 6.70 9.48 12.88 28.55 -63.29%
P/EPS 37.83 109.00 80.89 20.93 30.33 38.81 80.82 -39.68%
EY 2.64 0.92 1.24 4.78 3.30 2.58 1.24 65.42%
DY 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.70 1.01 1.16 1.14 1.26 -34.33%

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