[APEX] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 16.84%
YoY- -36.13%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 40,789 43,878 36,727 45,923 72,203 68,056 47,376 -2.46%
PBT 11,307 18,414 14,438 22,127 34,733 31,165 29,780 -14.89%
Tax -3,112 -4,374 -3,933 -3,709 -5,897 -5,738 -3,693 -2.81%
NP 8,195 14,040 10,505 18,418 28,836 25,427 26,087 -17.54%
-
NP to SH 8,195 14,040 10,505 18,418 28,836 25,427 26,087 -17.54%
-
Tax Rate 27.52% 23.75% 27.24% 16.76% 16.98% 18.41% 12.40% -
Total Cost 32,594 29,838 26,222 27,505 43,367 42,629 21,289 7.35%
-
Net Worth 299,907 289,775 285,726 285,691 291,804 285,673 267,569 1.91%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 4,052 10,132 10,130 24,317 16,208 42,567 -
Div Payout % - 28.87% 96.45% 55.01% 84.33% 63.75% 163.18% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 299,907 289,775 285,726 285,691 291,804 285,673 267,569 1.91%
NOSH 213,563 213,563 213,563 202,618 202,642 202,605 202,703 0.87%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 20.09% 32.00% 28.60% 40.11% 39.94% 37.36% 55.06% -
ROE 2.73% 4.85% 3.68% 6.45% 9.88% 8.90% 9.75% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 20.13 21.65 18.12 22.66 35.63 33.59 23.37 -2.45%
EPS 4.04 6.93 5.18 9.09 14.23 12.55 12.87 -17.55%
DPS 0.00 2.00 5.00 5.00 12.00 8.00 21.00 -
NAPS 1.48 1.43 1.41 1.41 1.44 1.41 1.32 1.92%
Adjusted Per Share Value based on latest NOSH - 202,923
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.10 20.55 17.20 21.50 33.81 31.87 22.18 -2.45%
EPS 3.84 6.57 4.92 8.62 13.50 11.91 12.22 -17.53%
DPS 0.00 1.90 4.74 4.74 11.39 7.59 19.93 -
NAPS 1.4043 1.3569 1.3379 1.3377 1.3664 1.3377 1.2529 1.91%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.94 1.43 1.45 1.90 1.45 1.17 1.10 -
P/RPS 4.67 6.60 8.00 8.38 4.07 3.48 4.71 -0.14%
P/EPS 23.24 20.64 27.97 20.90 10.19 9.32 8.55 18.12%
EY 4.30 4.85 3.58 4.78 9.81 10.73 11.70 -15.35%
DY 0.00 1.40 3.45 2.63 8.28 6.84 19.09 -
P/NAPS 0.64 1.00 1.03 1.35 1.01 0.83 0.83 -4.23%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 20/02/17 24/02/16 25/02/15 27/02/14 21/02/13 -
Price 1.00 1.45 1.36 1.80 1.50 1.20 1.10 -
P/RPS 4.97 6.70 7.50 7.94 4.21 3.57 4.71 0.89%
P/EPS 24.73 20.93 26.23 19.80 10.54 9.56 8.55 19.35%
EY 4.04 4.78 3.81 5.05 9.49 10.46 11.70 -16.23%
DY 0.00 1.38 3.68 2.78 8.00 6.67 19.09 -
P/NAPS 0.68 1.01 0.96 1.28 1.04 0.85 0.83 -3.26%

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