[APEX] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -8.84%
YoY- 24.77%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 36,463 76,038 81,816 88,419 94,735 64,769 63,945 -31.21%
PBT 9,199 17,147 23,375 27,119 30,198 29,125 27,034 -51.22%
Tax -2,707 -3,500 -4,793 -5,643 -6,640 -7,563 -6,921 -46.48%
NP 6,492 13,647 18,582 21,476 23,558 21,562 20,113 -52.91%
-
NP to SH 6,492 13,647 18,582 21,476 23,558 21,562 20,113 -52.91%
-
Tax Rate 29.43% 20.41% 20.50% 20.81% 21.99% 25.97% 25.60% -
Total Cost 29,971 62,391 63,234 66,943 71,177 43,207 43,832 -22.36%
-
Net Worth 318,144 318,144 336,382 334,355 334,355 328,276 324,224 -1.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 20,264 22,290 24,316 26,343 6,079 4,052 2,026 363.57%
Div Payout % 312.14% 163.34% 130.86% 122.66% 25.81% 18.80% 10.08% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 318,144 318,144 336,382 334,355 334,355 328,276 324,224 -1.25%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 17.80% 17.95% 22.71% 24.29% 24.87% 33.29% 31.45% -
ROE 2.04% 4.29% 5.52% 6.42% 7.05% 6.57% 6.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.99 37.52 40.38 43.63 46.75 31.96 31.56 -31.22%
EPS 3.20 6.73 9.17 10.60 11.63 10.64 9.93 -52.96%
DPS 10.00 11.00 12.00 13.00 3.00 2.00 1.00 363.50%
NAPS 1.57 1.57 1.66 1.65 1.65 1.62 1.60 -1.25%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.07 35.60 38.31 41.40 44.36 30.33 29.94 -31.21%
EPS 3.04 6.39 8.70 10.06 11.03 10.10 9.42 -52.91%
DPS 9.49 10.44 11.39 12.34 2.85 1.90 0.95 363.18%
NAPS 1.4897 1.4897 1.5751 1.5656 1.5656 1.5371 1.5182 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.00 1.06 1.02 1.10 0.86 0.91 1.00 -
P/RPS 5.56 2.82 2.53 2.52 1.84 2.85 3.17 45.38%
P/EPS 31.21 15.74 11.12 10.38 7.40 8.55 10.08 112.28%
EY 3.20 6.35 8.99 9.63 13.52 11.69 9.93 -52.96%
DY 10.00 10.38 11.76 11.82 3.49 2.20 1.00 363.50%
P/NAPS 0.64 0.68 0.61 0.67 0.52 0.56 0.63 1.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 09/08/22 26/05/22 21/02/22 29/11/21 20/08/21 21/05/21 -
Price 0.98 1.08 0.985 1.02 0.95 0.885 0.90 -
P/RPS 5.45 2.88 2.44 2.34 2.03 2.77 2.85 54.00%
P/EPS 30.59 16.04 10.74 9.62 8.17 8.32 9.07 124.72%
EY 3.27 6.24 9.31 10.39 12.24 12.02 11.03 -55.50%
DY 10.20 10.19 12.18 12.75 3.16 2.26 1.11 338.12%
P/NAPS 0.62 0.69 0.59 0.62 0.58 0.55 0.56 7.01%

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