[APEX] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
12-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 58.65%
YoY- 89.49%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 64,769 63,945 57,154 49,177 38,865 34,372 33,998 53.73%
PBT 29,125 27,034 23,326 19,363 12,954 10,034 9,478 111.50%
Tax -7,563 -6,921 -6,113 -5,138 -3,988 -3,584 -3,469 68.21%
NP 21,562 20,113 17,213 14,225 8,966 6,450 6,009 134.56%
-
NP to SH 21,562 20,113 17,213 14,225 8,966 6,450 6,009 134.56%
-
Tax Rate 25.97% 25.60% 26.21% 26.54% 30.79% 35.72% 36.60% -
Total Cost 43,207 43,832 39,941 34,952 29,899 27,922 27,989 33.60%
-
Net Worth 328,276 324,224 320,171 314,091 308,012 303,960 301,933 5.74%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,052 2,026 - - - - 4,052 0.00%
Div Payout % 18.80% 10.08% - - - - 67.45% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 328,276 324,224 320,171 314,091 308,012 303,960 301,933 5.74%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 33.29% 31.45% 30.12% 28.93% 23.07% 18.77% 17.67% -
ROE 6.57% 6.20% 5.38% 4.53% 2.91% 2.12% 1.99% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 31.96 31.56 28.20 24.27 19.18 16.96 16.78 53.71%
EPS 10.64 9.93 8.49 7.02 4.42 3.18 2.97 134.31%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 1.62 1.60 1.58 1.55 1.52 1.50 1.49 5.74%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.33 29.94 26.76 23.03 18.20 16.09 15.92 53.74%
EPS 10.10 9.42 8.06 6.66 4.20 3.02 2.81 134.82%
DPS 1.90 0.95 0.00 0.00 0.00 0.00 1.90 0.00%
NAPS 1.5371 1.5182 1.4992 1.4707 1.4423 1.4233 1.4138 5.73%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.91 1.00 0.96 0.87 0.95 0.70 0.80 -
P/RPS 2.85 3.17 3.40 3.58 4.95 4.13 4.77 -29.08%
P/EPS 8.55 10.08 11.30 12.39 21.47 21.99 26.98 -53.55%
EY 11.69 9.93 8.85 8.07 4.66 4.55 3.71 115.07%
DY 2.20 1.00 0.00 0.00 0.00 0.00 2.50 -8.17%
P/NAPS 0.56 0.63 0.61 0.56 0.63 0.47 0.54 2.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 21/05/21 25/02/21 12/11/20 27/08/20 21/05/20 27/02/20 -
Price 0.885 0.90 1.06 0.915 1.11 0.78 0.76 -
P/RPS 2.77 2.85 3.76 3.77 5.79 4.60 4.53 -27.97%
P/EPS 8.32 9.07 12.48 13.03 25.09 24.51 25.63 -52.79%
EY 12.02 11.03 8.01 7.67 3.99 4.08 3.90 111.92%
DY 2.26 1.11 0.00 0.00 0.00 0.00 2.63 -9.62%
P/NAPS 0.55 0.56 0.67 0.59 0.73 0.52 0.51 5.16%

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