[APEX] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 40.43%
YoY- 36.8%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 76,038 64,769 38,865 37,286 39,726 44,794 42,223 10.29%
PBT 17,147 29,125 12,954 14,035 10,327 19,228 20,153 -2.65%
Tax -3,500 -7,563 -3,988 -3,893 -2,913 -4,389 -3,924 -1.88%
NP 13,647 21,562 8,966 10,142 7,414 14,839 16,229 -2.84%
-
NP to SH 13,647 21,562 8,966 10,142 7,414 14,839 16,229 -2.84%
-
Tax Rate 20.41% 25.97% 30.79% 27.74% 28.21% 22.83% 19.47% -
Total Cost 62,391 43,207 29,899 27,144 32,312 29,955 25,994 15.70%
-
Net Worth 318,144 328,276 308,012 303,960 293,828 283,697 279,253 2.19%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 22,290 4,052 - 4,052 4,052 10,132 10,146 14.01%
Div Payout % 163.34% 18.80% - 39.96% 54.66% 68.28% 62.52% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 318,144 328,276 308,012 303,960 293,828 283,697 279,253 2.19%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 202,357 0.90%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 17.95% 33.29% 23.07% 27.20% 18.66% 33.13% 38.44% -
ROE 4.29% 6.57% 2.91% 3.34% 2.52% 5.23% 5.81% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 37.52 31.96 19.18 18.40 19.60 22.11 20.87 10.26%
EPS 6.73 10.64 4.42 5.00 3.66 7.32 8.02 -2.87%
DPS 11.00 2.00 0.00 2.00 2.00 5.00 5.00 14.03%
NAPS 1.57 1.62 1.52 1.50 1.45 1.40 1.38 2.17%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 35.60 30.33 18.20 17.46 18.60 20.97 19.77 10.29%
EPS 6.39 10.10 4.20 4.75 3.47 6.95 7.60 -2.84%
DPS 10.44 1.90 0.00 1.90 1.90 4.74 4.75 14.01%
NAPS 1.4897 1.5371 1.4423 1.4233 1.3758 1.3284 1.3076 2.19%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.06 0.91 0.95 0.92 0.96 1.67 1.65 -
P/RPS 2.82 2.85 4.95 5.00 4.90 7.55 7.91 -15.78%
P/EPS 15.74 8.55 21.47 18.38 26.24 22.81 20.57 -4.36%
EY 6.35 11.69 4.66 5.44 3.81 4.38 4.86 4.55%
DY 10.38 2.20 0.00 2.17 2.08 2.99 3.03 22.76%
P/NAPS 0.68 0.56 0.63 0.61 0.66 1.19 1.20 -9.02%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 09/08/22 20/08/21 27/08/20 29/08/19 29/08/18 24/08/17 23/08/16 -
Price 1.08 0.885 1.11 0.845 0.93 1.60 1.68 -
P/RPS 2.88 2.77 5.79 4.59 4.74 7.24 8.05 -15.73%
P/EPS 16.04 8.32 25.09 16.88 25.42 21.85 20.95 -4.35%
EY 6.24 12.02 3.99 5.92 3.93 4.58 4.77 4.57%
DY 10.19 2.26 0.00 2.37 2.15 3.13 2.98 22.73%
P/NAPS 0.69 0.55 0.73 0.56 0.64 1.14 1.22 -9.05%

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