[APEX] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -2.44%
YoY- -41.63%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 88,419 57,154 33,998 40,789 43,878 36,727 45,917 11.52%
PBT 27,119 23,326 9,478 11,307 18,414 14,438 22,127 3.44%
Tax -5,643 -6,113 -3,469 -3,112 -4,374 -3,933 -3,709 7.23%
NP 21,476 17,213 6,009 8,195 14,040 10,505 18,418 2.59%
-
NP to SH 21,476 17,213 6,009 8,195 14,040 10,505 18,418 2.59%
-
Tax Rate 20.81% 26.21% 36.60% 27.52% 23.75% 27.24% 16.76% -
Total Cost 66,943 39,941 27,989 32,594 29,838 26,222 27,499 15.96%
-
Net Worth 334,355 320,171 301,933 299,907 289,775 285,726 286,121 2.62%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 26,343 - 4,052 - 4,052 10,132 10,146 17.21%
Div Payout % 122.66% - 67.45% - 28.87% 96.45% 55.09% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 334,355 320,171 301,933 299,907 289,775 285,726 286,121 2.62%
NOSH 213,563 213,563 213,563 213,563 213,563 213,563 202,923 0.85%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 24.29% 30.12% 17.67% 20.09% 32.00% 28.60% 40.11% -
ROE 6.42% 5.38% 1.99% 2.73% 4.85% 3.68% 6.44% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 43.63 28.20 16.78 20.13 21.65 18.12 22.63 11.55%
EPS 10.60 8.49 2.97 4.04 6.93 5.18 9.08 2.61%
DPS 13.00 0.00 2.00 0.00 2.00 5.00 5.00 17.24%
NAPS 1.65 1.58 1.49 1.48 1.43 1.41 1.41 2.65%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.40 26.76 15.92 19.10 20.55 17.20 21.50 11.52%
EPS 10.06 8.06 2.81 3.84 6.57 4.92 8.62 2.60%
DPS 12.34 0.00 1.90 0.00 1.90 4.74 4.75 17.23%
NAPS 1.5656 1.4992 1.4138 1.4043 1.3569 1.3379 1.3398 2.62%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.10 0.96 0.80 0.94 1.43 1.45 1.90 -
P/RPS 2.52 3.40 4.77 4.67 6.60 8.00 8.40 -18.16%
P/EPS 10.38 11.30 26.98 23.24 20.64 27.97 20.93 -11.02%
EY 9.63 8.85 3.71 4.30 4.85 3.58 4.78 12.37%
DY 11.82 0.00 2.50 0.00 1.40 3.45 2.63 28.43%
P/NAPS 0.67 0.61 0.54 0.64 1.00 1.03 1.35 -11.01%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 25/02/21 27/02/20 21/02/19 22/02/18 20/02/17 24/02/16 -
Price 1.02 1.06 0.76 1.00 1.45 1.36 1.80 -
P/RPS 2.34 3.76 4.53 4.97 6.70 7.50 7.95 -18.42%
P/EPS 9.62 12.48 25.63 24.73 20.93 26.23 19.83 -11.34%
EY 10.39 8.01 3.90 4.04 4.78 3.81 5.04 12.80%
DY 12.75 0.00 2.63 0.00 1.38 3.68 2.78 28.86%
P/NAPS 0.62 0.67 0.51 0.68 1.01 0.96 1.28 -11.37%

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