[APEX] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 12.75%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 40,433 42,223 43,551 45,917 44,024 54,641 64,195 -26.46%
PBT 18,159 20,153 20,335 22,127 19,752 23,090 25,116 -19.39%
Tax -4,196 -3,924 -3,632 -3,709 -3,417 -4,359 -4,905 -9.85%
NP 13,963 16,229 16,703 18,418 16,335 18,731 20,211 -21.79%
-
NP to SH 13,963 16,229 16,703 18,418 16,335 18,731 20,211 -21.79%
-
Tax Rate 23.11% 19.47% 17.86% 16.76% 17.30% 18.88% 19.53% -
Total Cost 26,470 25,994 26,848 27,499 27,689 35,910 43,984 -28.65%
-
Net Worth 283,701 279,253 286,242 286,121 279,636 273,976 282,083 0.38%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 10,146 10,146 10,146 10,146 24,370 24,370 24,370 -44.15%
Div Payout % 72.66% 62.52% 60.74% 55.09% 149.19% 130.11% 120.58% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 283,701 279,253 286,242 286,121 279,636 273,976 282,083 0.38%
NOSH 202,644 202,357 201,578 202,923 202,635 202,945 202,937 -0.09%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 34.53% 38.44% 38.35% 40.11% 37.10% 34.28% 31.48% -
ROE 4.92% 5.81% 5.84% 6.44% 5.84% 6.84% 7.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.95 20.87 21.60 22.63 21.73 26.92 31.63 -26.39%
EPS 6.89 8.02 8.29 9.08 8.06 9.23 9.96 -21.72%
DPS 5.00 5.00 5.00 5.00 12.00 12.00 12.00 -44.12%
NAPS 1.40 1.38 1.42 1.41 1.38 1.35 1.39 0.47%
Adjusted Per Share Value based on latest NOSH - 202,923
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.03 20.92 21.57 22.75 21.81 27.07 31.80 -26.45%
EPS 6.92 8.04 8.27 9.12 8.09 9.28 10.01 -21.76%
DPS 5.03 5.03 5.03 5.03 12.07 12.07 12.07 -44.11%
NAPS 1.4054 1.3834 1.418 1.4174 1.3853 1.3572 1.3974 0.38%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.50 1.65 1.67 1.90 1.55 1.39 1.42 -
P/RPS 7.52 7.91 7.73 8.40 7.13 5.16 4.49 40.89%
P/EPS 21.77 20.57 20.15 20.93 19.23 15.06 14.26 32.48%
EY 4.59 4.86 4.96 4.78 5.20 6.64 7.01 -24.53%
DY 3.33 3.03 2.99 2.63 7.74 8.63 8.45 -46.15%
P/NAPS 1.07 1.20 1.18 1.35 1.12 1.03 1.02 3.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 19/05/16 24/02/16 23/11/15 25/08/15 27/05/15 -
Price 1.56 1.68 1.66 1.80 1.92 1.45 1.43 -
P/RPS 7.82 8.05 7.68 7.95 8.84 5.39 4.52 43.97%
P/EPS 22.64 20.95 20.03 19.83 23.82 15.71 14.36 35.34%
EY 4.42 4.77 4.99 5.04 4.20 6.37 6.96 -26.05%
DY 3.21 2.98 3.01 2.78 6.25 8.28 8.39 -47.20%
P/NAPS 1.11 1.22 1.17 1.28 1.39 1.07 1.03 5.09%

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