[APEX] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 102.39%
YoY- -51.8%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 104,480 54,372 34,133 41,758 46,445 36,361 43,673 15.63%
PBT 31,788 22,625 9,445 9,837 18,856 13,878 19,169 8.78%
Tax -6,292 -5,589 -3,364 -2,838 -4,337 -4,054 -3,405 10.76%
NP 25,496 17,036 6,081 6,998 14,518 9,824 15,764 8.33%
-
NP to SH 25,496 17,036 6,081 6,998 14,518 9,824 15,764 8.33%
-
Tax Rate 19.79% 24.70% 35.62% 28.85% 23.00% 29.21% 17.76% -
Total Cost 78,984 37,336 28,052 34,760 31,926 26,537 27,909 18.91%
-
Net Worth 334,355 314,091 299,907 297,880 285,723 283,701 279,858 3.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 8,105 - - - - - - -
Div Payout % 31.79% - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 334,355 314,091 299,907 297,880 285,723 283,701 279,858 3.00%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 202,795 0.86%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.40% 31.33% 17.82% 16.76% 31.26% 27.02% 36.10% -
ROE 7.63% 5.42% 2.03% 2.35% 5.08% 3.46% 5.63% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.56 26.83 16.84 20.61 22.92 17.94 21.54 15.64%
EPS 12.59 8.41 3.00 3.45 7.16 4.85 7.77 8.36%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.55 1.48 1.47 1.41 1.40 1.38 3.02%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 48.92 25.46 15.98 19.55 21.75 17.03 20.45 15.63%
EPS 11.94 7.98 2.85 3.28 6.80 4.60 7.38 8.34%
DPS 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5656 1.4707 1.4043 1.3948 1.3379 1.3284 1.3104 3.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.86 0.87 0.80 0.95 1.67 1.50 1.55 -
P/RPS 1.67 3.24 4.75 4.61 7.29 8.36 7.20 -21.59%
P/EPS 6.84 10.35 26.66 27.51 23.31 30.94 19.94 -16.31%
EY 14.63 9.66 3.75 3.64 4.29 3.23 5.02 19.49%
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.54 0.65 1.18 1.07 1.12 -11.99%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 12/11/20 14/11/19 22/11/18 30/11/17 24/11/16 23/11/15 -
Price 0.95 0.915 0.89 0.98 1.63 1.56 1.92 -
P/RPS 1.84 3.41 5.28 4.76 7.11 8.69 8.92 -23.11%
P/EPS 7.55 10.88 29.66 28.38 22.75 32.18 24.70 -17.91%
EY 13.24 9.19 3.37 3.52 4.40 3.11 4.05 21.80%
DY 4.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.60 0.67 1.16 1.11 1.39 -13.54%

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