[APEX] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 16.08%
YoY- 49.66%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 43,316 35,205 104,480 54,372 34,133 41,758 46,445 -1.15%
PBT 11,317 8,268 31,788 22,625 9,445 9,837 18,856 -8.15%
Tax -3,549 -2,377 -6,292 -5,589 -3,364 -2,838 -4,337 -3.28%
NP 7,768 5,890 25,496 17,036 6,081 6,998 14,518 -9.89%
-
NP to SH 7,768 5,890 25,496 17,036 6,081 6,998 14,518 -9.89%
-
Tax Rate 31.36% 28.75% 19.79% 24.70% 35.62% 28.85% 23.00% -
Total Cost 35,548 29,314 78,984 37,336 28,052 34,760 31,926 1.80%
-
Net Worth 326,250 318,144 334,355 314,091 299,907 297,880 285,723 2.23%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 8,105 - - - - -
Div Payout % - - 31.79% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 326,250 318,144 334,355 314,091 299,907 297,880 285,723 2.23%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 213,563 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 17.93% 16.73% 24.40% 31.33% 17.82% 16.76% 31.26% -
ROE 2.38% 1.85% 7.63% 5.42% 2.03% 2.35% 5.08% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 21.38 17.37 51.56 26.83 16.84 20.61 22.92 -1.15%
EPS 3.83 2.91 12.59 8.41 3.00 3.45 7.16 -9.89%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.57 1.65 1.55 1.48 1.47 1.41 2.23%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.28 16.48 48.92 25.46 15.98 19.55 21.75 -1.15%
EPS 3.64 2.76 11.94 7.98 2.85 3.28 6.80 -9.88%
DPS 0.00 0.00 3.80 0.00 0.00 0.00 0.00 -
NAPS 1.5277 1.4897 1.5656 1.4707 1.4043 1.3948 1.3379 2.23%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.12 1.00 0.86 0.87 0.80 0.95 1.67 -
P/RPS 5.24 5.76 1.67 3.24 4.75 4.61 7.29 -5.35%
P/EPS 29.22 34.40 6.84 10.35 26.66 27.51 23.31 3.83%
EY 3.42 2.91 14.63 9.66 3.75 3.64 4.29 -3.70%
DY 0.00 0.00 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.52 0.56 0.54 0.65 1.18 -8.33%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 30/11/22 29/11/21 12/11/20 14/11/19 22/11/18 30/11/17 -
Price 1.17 0.98 0.95 0.915 0.89 0.98 1.63 -
P/RPS 5.47 5.64 1.84 3.41 5.28 4.76 7.11 -4.27%
P/EPS 30.52 33.71 7.55 10.88 29.66 28.38 22.75 5.01%
EY 3.28 2.97 13.24 9.19 3.37 3.52 4.40 -4.77%
DY 0.00 0.00 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.58 0.59 0.60 0.67 1.16 -7.42%

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