[APEX] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.85%
YoY- 211.83%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 88,419 94,735 64,769 63,945 57,154 49,177 38,865 72.71%
PBT 27,119 30,198 29,125 27,034 23,326 19,363 12,954 63.42%
Tax -5,643 -6,640 -7,563 -6,921 -6,113 -5,138 -3,988 25.95%
NP 21,476 23,558 21,562 20,113 17,213 14,225 8,966 78.73%
-
NP to SH 21,476 23,558 21,562 20,113 17,213 14,225 8,966 78.73%
-
Tax Rate 20.81% 21.99% 25.97% 25.60% 26.21% 26.54% 30.79% -
Total Cost 66,943 71,177 43,207 43,832 39,941 34,952 29,899 70.89%
-
Net Worth 334,355 334,355 328,276 324,224 320,171 314,091 308,012 5.60%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 26,343 6,079 4,052 2,026 - - - -
Div Payout % 122.66% 25.81% 18.80% 10.08% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 334,355 334,355 328,276 324,224 320,171 314,091 308,012 5.60%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 24.29% 24.87% 33.29% 31.45% 30.12% 28.93% 23.07% -
ROE 6.42% 7.05% 6.57% 6.20% 5.38% 4.53% 2.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 43.63 46.75 31.96 31.56 28.20 24.27 19.18 72.70%
EPS 10.60 11.63 10.64 9.93 8.49 7.02 4.42 78.88%
DPS 13.00 3.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.62 1.60 1.58 1.55 1.52 5.60%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.40 44.36 30.33 29.94 26.76 23.03 18.20 72.70%
EPS 10.06 11.03 10.10 9.42 8.06 6.66 4.20 78.73%
DPS 12.34 2.85 1.90 0.95 0.00 0.00 0.00 -
NAPS 1.5656 1.5656 1.5371 1.5182 1.4992 1.4707 1.4423 5.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.10 0.86 0.91 1.00 0.96 0.87 0.95 -
P/RPS 2.52 1.84 2.85 3.17 3.40 3.58 4.95 -36.16%
P/EPS 10.38 7.40 8.55 10.08 11.30 12.39 21.47 -38.31%
EY 9.63 13.52 11.69 9.93 8.85 8.07 4.66 62.02%
DY 11.82 3.49 2.20 1.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.56 0.63 0.61 0.56 0.63 4.17%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 20/08/21 21/05/21 25/02/21 12/11/20 27/08/20 -
Price 1.02 0.95 0.885 0.90 1.06 0.915 1.11 -
P/RPS 2.34 2.03 2.77 2.85 3.76 3.77 5.79 -45.24%
P/EPS 9.62 8.17 8.32 9.07 12.48 13.03 25.09 -47.13%
EY 10.39 12.24 12.02 11.03 8.01 7.67 3.99 88.94%
DY 12.75 3.16 2.26 1.11 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.55 0.56 0.67 0.59 0.73 -10.28%

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