[APEX] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 36.37%
YoY- 40.63%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 41,467 43,551 64,195 75,937 45,015 49,725 50,593 -3.25%
PBT 17,710 20,335 25,116 41,468 27,912 21,496 20,541 -2.43%
Tax -4,224 -3,632 -4,905 -6,793 -3,255 -4,572 -4,395 -0.65%
NP 13,486 16,703 20,211 34,675 24,657 16,924 16,146 -2.95%
-
NP to SH 13,486 16,703 20,211 34,675 24,657 16,924 16,146 -2.95%
-
Tax Rate 23.85% 17.86% 19.53% 16.38% 11.66% 21.27% 21.40% -
Total Cost 27,981 26,848 43,984 41,262 20,358 32,801 34,447 -3.40%
-
Net Worth 289,779 286,242 282,083 291,816 272,808 295,680 292,195 -0.13%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 10,132 10,146 24,370 16,195 10,000 8,188 6,226 8.44%
Div Payout % 75.13% 60.74% 120.58% 46.71% 40.56% 48.38% 38.56% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 289,779 286,242 282,083 291,816 272,808 295,680 292,195 -0.13%
NOSH 202,643 201,578 202,937 202,650 202,080 203,917 207,230 -0.37%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 32.52% 38.35% 31.48% 45.66% 54.78% 34.04% 31.91% -
ROE 4.65% 5.84% 7.16% 11.88% 9.04% 5.72% 5.53% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 20.46 21.60 31.63 37.47 22.28 24.38 24.41 -2.89%
EPS 6.66 8.29 9.96 17.11 12.20 8.30 7.79 -2.57%
DPS 5.00 5.00 12.00 8.00 5.00 4.00 3.00 8.87%
NAPS 1.43 1.42 1.39 1.44 1.35 1.45 1.41 0.23%
Adjusted Per Share Value based on latest NOSH - 202,650
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 19.42 20.39 30.06 35.56 21.08 23.28 23.69 -3.25%
EPS 6.31 7.82 9.46 16.24 11.55 7.92 7.56 -2.96%
DPS 4.74 4.75 11.41 7.58 4.68 3.83 2.92 8.40%
NAPS 1.3569 1.3403 1.3208 1.3664 1.2774 1.3845 1.3682 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.40 1.67 1.42 1.38 1.14 0.84 0.80 -
P/RPS 6.84 7.73 4.49 3.68 5.12 3.44 3.28 13.01%
P/EPS 21.04 20.15 14.26 8.07 9.34 10.12 10.27 12.68%
EY 4.75 4.96 7.01 12.40 10.70 9.88 9.74 -11.27%
DY 3.57 2.99 8.45 5.80 4.39 4.76 3.75 -0.81%
P/NAPS 0.98 1.18 1.02 0.96 0.84 0.58 0.57 9.44%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 -
Price 1.80 1.66 1.43 1.51 1.20 0.80 0.83 -
P/RPS 8.80 7.68 4.52 4.03 5.39 3.28 3.40 17.15%
P/EPS 27.05 20.03 14.36 8.82 9.83 9.64 10.65 16.79%
EY 3.70 4.99 6.96 11.33 10.17 10.37 9.39 -14.36%
DY 2.78 3.01 8.39 5.30 4.17 5.00 3.61 -4.25%
P/NAPS 1.26 1.17 1.03 1.05 0.89 0.55 0.59 13.46%

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