[APEX] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -11.87%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 33,998 35,070 37,286 39,135 40,789 40,363 39,726 -9.83%
PBT 9,478 11,013 14,035 10,038 11,307 11,650 10,327 -5.54%
Tax -3,469 -3,506 -3,893 -2,816 -3,112 -3,250 -2,913 12.31%
NP 6,009 7,507 10,142 7,222 8,195 8,400 7,414 -13.03%
-
NP to SH 6,009 7,507 10,142 7,222 8,195 8,400 7,414 -13.03%
-
Tax Rate 36.60% 31.84% 27.74% 28.05% 27.52% 27.90% 28.21% -
Total Cost 27,989 27,563 27,144 31,913 32,594 31,963 32,312 -9.10%
-
Net Worth 301,933 299,907 303,960 301,933 299,907 297,880 293,828 1.82%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,052 4,052 4,052 4,052 - 4,052 4,052 0.00%
Div Payout % 67.45% 53.99% 39.96% 56.12% - 48.25% 54.66% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 301,933 299,907 303,960 301,933 299,907 297,880 293,828 1.82%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.67% 21.41% 27.20% 18.45% 20.09% 20.81% 18.66% -
ROE 1.99% 2.50% 3.34% 2.39% 2.73% 2.82% 2.52% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.78 17.31 18.40 19.31 20.13 19.92 19.60 -9.81%
EPS 2.97 3.70 5.00 3.56 4.04 4.15 3.66 -12.96%
DPS 2.00 2.00 2.00 2.00 0.00 2.00 2.00 0.00%
NAPS 1.49 1.48 1.50 1.49 1.48 1.47 1.45 1.82%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.84 17.37 18.47 19.39 20.21 20.00 19.68 -9.84%
EPS 2.98 3.72 5.02 3.58 4.06 4.16 3.67 -12.93%
DPS 2.01 2.01 2.01 2.01 0.00 2.01 2.01 0.00%
NAPS 1.4957 1.4857 1.5058 1.4957 1.4857 1.4757 1.4556 1.82%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.80 0.80 0.92 1.05 0.94 0.95 0.96 -
P/RPS 4.77 4.62 5.00 5.44 4.67 4.77 4.90 -1.77%
P/EPS 26.98 21.59 18.38 29.46 23.24 22.92 26.24 1.86%
EY 3.71 4.63 5.44 3.39 4.30 4.36 3.81 -1.75%
DY 2.50 2.50 2.17 1.90 0.00 2.11 2.08 13.00%
P/NAPS 0.54 0.54 0.61 0.70 0.64 0.65 0.66 -12.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 14/11/19 29/08/19 30/05/19 21/02/19 22/11/18 29/08/18 -
Price 0.76 0.89 0.845 0.98 1.00 0.98 0.93 -
P/RPS 4.53 5.14 4.59 5.07 4.97 4.92 4.74 -2.96%
P/EPS 25.63 24.02 16.88 27.50 24.73 23.64 25.42 0.54%
EY 3.90 4.16 5.92 3.64 4.04 4.23 3.93 -0.50%
DY 2.63 2.25 2.37 2.04 0.00 2.04 2.15 14.33%
P/NAPS 0.51 0.60 0.56 0.66 0.68 0.67 0.64 -14.01%

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