[APEX] YoY TTM 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- 9.26%
YoY- 65.61%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 36,463 94,735 49,177 35,070 40,363 44,290 40,433 -1.70%
PBT 9,199 30,198 19,363 11,013 11,650 18,171 18,159 -10.71%
Tax -2,707 -6,640 -5,138 -3,506 -3,250 -4,145 -4,196 -7.04%
NP 6,492 23,558 14,225 7,507 8,400 14,026 13,963 -11.97%
-
NP to SH 6,492 23,558 14,225 7,507 8,400 14,026 13,963 -11.97%
-
Tax Rate 29.43% 21.99% 26.54% 31.84% 27.90% 22.81% 23.11% -
Total Cost 29,971 71,177 34,952 27,563 31,963 30,264 26,470 2.09%
-
Net Worth 318,144 334,355 314,091 299,907 297,880 285,723 283,701 1.92%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 20,264 6,079 - 4,052 4,052 10,132 10,146 12.21%
Div Payout % 312.14% 25.81% - 53.99% 48.25% 72.24% 72.66% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 318,144 334,355 314,091 299,907 297,880 285,723 283,701 1.92%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 202,644 0.87%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 17.80% 24.87% 28.93% 21.41% 20.81% 31.67% 34.53% -
ROE 2.04% 7.05% 4.53% 2.50% 2.82% 4.91% 4.92% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 17.99 46.75 24.27 17.31 19.92 21.86 19.95 -1.70%
EPS 3.20 11.63 7.02 3.70 4.15 6.92 6.89 -11.99%
DPS 10.00 3.00 0.00 2.00 2.00 5.00 5.00 12.24%
NAPS 1.57 1.65 1.55 1.48 1.47 1.41 1.40 1.92%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 18.06 46.93 24.36 17.37 20.00 21.94 20.03 -1.70%
EPS 3.22 11.67 7.05 3.72 4.16 6.95 6.92 -11.96%
DPS 10.04 3.01 0.00 2.01 2.01 5.02 5.03 12.20%
NAPS 1.576 1.6564 1.556 1.4857 1.4757 1.4154 1.4054 1.92%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.00 0.86 0.87 0.80 0.95 1.67 1.50 -
P/RPS 5.56 1.84 3.58 4.62 4.77 7.64 7.52 -4.90%
P/EPS 31.21 7.40 12.39 21.59 22.92 24.13 21.77 6.18%
EY 3.20 13.52 8.07 4.63 4.36 4.14 4.59 -5.83%
DY 10.00 3.49 0.00 2.50 2.11 2.99 3.33 20.10%
P/NAPS 0.64 0.52 0.56 0.54 0.65 1.18 1.07 -8.20%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 29/11/21 12/11/20 14/11/19 22/11/18 30/11/17 24/11/16 -
Price 0.98 0.95 0.915 0.89 0.98 1.63 1.56 -
P/RPS 5.45 2.03 3.77 5.14 4.92 7.46 7.82 -5.83%
P/EPS 30.59 8.17 13.03 24.02 23.64 23.55 22.64 5.14%
EY 3.27 12.24 7.67 4.16 4.23 4.25 4.42 -4.89%
DY 10.20 3.16 0.00 2.25 2.04 3.07 3.21 21.23%
P/NAPS 0.62 0.58 0.59 0.60 0.67 1.16 1.11 -9.24%

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