[APEX] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 21.01%
YoY- 186.45%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 94,735 64,769 63,945 57,154 49,177 38,865 34,372 96.45%
PBT 30,198 29,125 27,034 23,326 19,363 12,954 10,034 108.31%
Tax -6,640 -7,563 -6,921 -6,113 -5,138 -3,988 -3,584 50.78%
NP 23,558 21,562 20,113 17,213 14,225 8,966 6,450 136.97%
-
NP to SH 23,558 21,562 20,113 17,213 14,225 8,966 6,450 136.97%
-
Tax Rate 21.99% 25.97% 25.60% 26.21% 26.54% 30.79% 35.72% -
Total Cost 71,177 43,207 43,832 39,941 34,952 29,899 27,922 86.50%
-
Net Worth 334,355 328,276 324,224 320,171 314,091 308,012 303,960 6.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,079 4,052 2,026 - - - - -
Div Payout % 25.81% 18.80% 10.08% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 334,355 328,276 324,224 320,171 314,091 308,012 303,960 6.55%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.87% 33.29% 31.45% 30.12% 28.93% 23.07% 18.77% -
ROE 7.05% 6.57% 6.20% 5.38% 4.53% 2.91% 2.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 46.75 31.96 31.56 28.20 24.27 19.18 16.96 96.47%
EPS 11.63 10.64 9.93 8.49 7.02 4.42 3.18 137.18%
DPS 3.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.60 1.58 1.55 1.52 1.50 6.55%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 44.36 30.33 29.94 26.76 23.03 18.20 16.09 96.49%
EPS 11.03 10.10 9.42 8.06 6.66 4.20 3.02 136.97%
DPS 2.85 1.90 0.95 0.00 0.00 0.00 0.00 -
NAPS 1.5656 1.5371 1.5182 1.4992 1.4707 1.4423 1.4233 6.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.86 0.91 1.00 0.96 0.87 0.95 0.70 -
P/RPS 1.84 2.85 3.17 3.40 3.58 4.95 4.13 -41.63%
P/EPS 7.40 8.55 10.08 11.30 12.39 21.47 21.99 -51.58%
EY 13.52 11.69 9.93 8.85 8.07 4.66 4.55 106.54%
DY 3.49 2.20 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.63 0.61 0.56 0.63 0.47 6.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 20/08/21 21/05/21 25/02/21 12/11/20 27/08/20 21/05/20 -
Price 0.95 0.885 0.90 1.06 0.915 1.11 0.78 -
P/RPS 2.03 2.77 2.85 3.76 3.77 5.79 4.60 -42.00%
P/EPS 8.17 8.32 9.07 12.48 13.03 25.09 24.51 -51.89%
EY 12.24 12.02 11.03 8.01 7.67 3.99 4.08 107.86%
DY 3.16 2.26 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.56 0.67 0.59 0.73 0.52 7.54%

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