[APEX] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 14.09%
YoY- 134.2%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 10,059 48,359 13,537 16,464 16,375 18,393 12,713 -14.41%
PBT 3,278 9,233 7,839 6,769 6,357 8,160 5,748 -31.16%
Tax -924 -1,093 -1,918 -1,708 -1,921 -2,016 -1,276 -19.31%
NP 2,354 8,140 5,921 5,061 4,436 6,144 4,472 -34.73%
-
NP to SH 2,354 8,140 5,921 5,061 4,436 6,144 4,472 -34.73%
-
Tax Rate 28.19% 11.84% 24.47% 25.23% 30.22% 24.71% 22.20% -
Total Cost 7,705 40,219 7,616 11,403 11,939 12,249 8,241 -4.37%
-
Net Worth 334,355 334,355 328,276 324,224 320,171 314,091 308,012 5.60%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 20,264 2,026 2,026 2,026 - - - -
Div Payout % 860.83% 24.89% 34.22% 40.04% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 334,355 334,355 328,276 324,224 320,171 314,091 308,012 5.60%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 23.40% 16.83% 43.74% 30.74% 27.09% 33.40% 35.18% -
ROE 0.70% 2.43% 1.80% 1.56% 1.39% 1.96% 1.45% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.96 23.86 6.68 8.12 8.08 9.08 6.27 -14.42%
EPS 1.16 4.02 2.92 2.50 2.19 3.03 2.21 -34.85%
DPS 10.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.62 1.60 1.58 1.55 1.52 5.60%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.98 23.96 6.71 8.16 8.11 9.11 6.30 -14.47%
EPS 1.17 4.03 2.93 2.51 2.20 3.04 2.22 -34.67%
DPS 10.04 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.6564 1.6564 1.6262 1.6062 1.5861 1.556 1.5259 5.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.10 0.86 0.91 1.00 0.96 0.87 0.95 -
P/RPS 22.16 3.60 13.62 12.31 11.88 9.58 15.14 28.82%
P/EPS 94.69 21.41 31.14 40.04 43.85 28.69 43.05 68.88%
EY 1.06 4.67 3.21 2.50 2.28 3.49 2.32 -40.59%
DY 9.09 1.16 1.10 1.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.56 0.63 0.61 0.56 0.63 4.17%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 20/08/21 21/05/21 25/02/21 12/11/20 27/08/20 -
Price 1.02 0.95 0.885 0.90 1.06 0.915 1.11 -
P/RPS 20.55 3.98 13.25 11.08 13.12 10.08 17.69 10.47%
P/EPS 87.80 23.65 30.29 36.04 48.42 30.18 50.30 44.82%
EY 1.14 4.23 3.30 2.78 2.07 3.31 1.99 -30.95%
DY 9.80 1.05 1.13 1.11 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.55 0.56 0.67 0.59 0.73 -10.28%

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