[APEX] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 7.34%
YoY- -10.69%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 57,154 49,177 38,865 34,372 33,998 35,070 37,286 32.77%
PBT 23,326 19,363 12,954 10,034 9,478 11,013 14,035 40.09%
Tax -6,113 -5,138 -3,988 -3,584 -3,469 -3,506 -3,893 34.91%
NP 17,213 14,225 8,966 6,450 6,009 7,507 10,142 42.05%
-
NP to SH 17,213 14,225 8,966 6,450 6,009 7,507 10,142 42.05%
-
Tax Rate 26.21% 26.54% 30.79% 35.72% 36.60% 31.84% 27.74% -
Total Cost 39,941 34,952 29,899 27,922 27,989 27,563 27,144 29.21%
-
Net Worth 320,171 314,091 308,012 303,960 301,933 299,907 303,960 3.50%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 4,052 4,052 4,052 -
Div Payout % - - - - 67.45% 53.99% 39.96% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 320,171 314,091 308,012 303,960 301,933 299,907 303,960 3.50%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 30.12% 28.93% 23.07% 18.77% 17.67% 21.41% 27.20% -
ROE 5.38% 4.53% 2.91% 2.12% 1.99% 2.50% 3.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 28.20 24.27 19.18 16.96 16.78 17.31 18.40 32.75%
EPS 8.49 7.02 4.42 3.18 2.97 3.70 5.00 42.10%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.58 1.55 1.52 1.50 1.49 1.48 1.50 3.50%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.76 23.03 18.20 16.09 15.92 16.42 17.46 32.75%
EPS 8.06 6.66 4.20 3.02 2.81 3.52 4.75 42.03%
DPS 0.00 0.00 0.00 0.00 1.90 1.90 1.90 -
NAPS 1.4992 1.4707 1.4423 1.4233 1.4138 1.4043 1.4233 3.50%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.96 0.87 0.95 0.70 0.80 0.80 0.92 -
P/RPS 3.40 3.58 4.95 4.13 4.77 4.62 5.00 -22.58%
P/EPS 11.30 12.39 21.47 21.99 26.98 21.59 18.38 -27.59%
EY 8.85 8.07 4.66 4.55 3.71 4.63 5.44 38.11%
DY 0.00 0.00 0.00 0.00 2.50 2.50 2.17 -
P/NAPS 0.61 0.56 0.63 0.47 0.54 0.54 0.61 0.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 12/11/20 27/08/20 21/05/20 27/02/20 14/11/19 29/08/19 -
Price 1.06 0.915 1.11 0.78 0.76 0.89 0.845 -
P/RPS 3.76 3.77 5.79 4.60 4.53 5.14 4.59 -12.39%
P/EPS 12.48 13.03 25.09 24.51 25.63 24.02 16.88 -18.16%
EY 8.01 7.67 3.99 4.08 3.90 4.16 5.92 22.22%
DY 0.00 0.00 0.00 0.00 2.63 2.25 2.37 -
P/NAPS 0.67 0.59 0.73 0.52 0.51 0.60 0.56 12.63%

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