[APEX] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 56.12%
YoY- -41.63%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 25,600 17,519 9,299 40,789 31,319 21,022 10,953 76.02%
PBT 7,084 5,333 2,505 11,307 7,378 2,605 3,774 52.10%
Tax -2,523 -1,657 -785 -3,112 -2,129 -876 -1,081 75.86%
NP 4,561 3,676 1,720 8,195 5,249 1,729 2,693 42.03%
-
NP to SH 4,561 3,676 1,720 8,195 5,249 1,729 2,693 42.03%
-
Tax Rate 35.62% 31.07% 31.34% 27.52% 28.86% 33.63% 28.64% -
Total Cost 21,039 13,843 7,579 32,594 26,070 19,293 8,260 86.40%
-
Net Worth 299,907 303,960 301,933 299,907 297,880 293,828 309,666 -2.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 4,052 - - - - -
Div Payout % - - 235.63% - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 299,907 303,960 301,933 299,907 297,880 293,828 309,666 -2.11%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 17.82% 20.98% 18.50% 20.09% 16.76% 8.22% 24.59% -
ROE 1.52% 1.21% 0.57% 2.73% 1.76% 0.59% 0.87% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.63 8.65 4.59 20.13 15.46 10.37 5.13 82.22%
EPS 2.25 1.81 0.85 4.04 2.59 0.85 1.33 41.93%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.50 1.49 1.48 1.47 1.45 1.45 1.37%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.99 8.20 4.35 19.10 14.66 9.84 5.13 76.02%
EPS 2.14 1.72 0.81 3.84 2.46 0.81 1.33 37.27%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
NAPS 1.4043 1.4233 1.4138 1.4043 1.3948 1.3758 1.45 -2.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.80 0.92 1.05 0.94 0.95 0.96 1.08 -
P/RPS 6.33 10.64 22.88 4.67 6.15 9.25 21.06 -55.09%
P/EPS 35.54 50.72 123.70 23.24 36.68 112.51 85.65 -44.33%
EY 2.81 1.97 0.81 4.30 2.73 0.89 1.17 79.24%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.70 0.64 0.65 0.66 0.74 -18.93%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 29/08/19 30/05/19 21/02/19 22/11/18 29/08/18 23/05/18 -
Price 0.89 0.845 0.98 1.00 0.98 0.93 1.02 -
P/RPS 7.04 9.77 21.36 4.97 6.34 8.96 19.89 -49.93%
P/EPS 39.54 46.58 115.46 24.73 37.83 109.00 80.89 -37.92%
EY 2.53 2.15 0.87 4.04 2.64 0.92 1.24 60.79%
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.66 0.68 0.67 0.64 0.70 -9.75%

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