[APEX] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -11.87%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 81,816 63,945 34,372 39,135 42,166 41,467 43,551 11.07%
PBT 23,375 27,034 10,034 10,038 16,558 17,710 20,335 2.34%
Tax -4,793 -6,921 -3,584 -2,816 -4,338 -4,224 -3,632 4.72%
NP 18,582 20,113 6,450 7,222 12,220 13,486 16,703 1.79%
-
NP to SH 18,582 20,113 6,450 7,222 12,220 13,486 16,703 1.79%
-
Tax Rate 20.50% 25.60% 35.72% 28.05% 26.20% 23.85% 17.86% -
Total Cost 63,234 43,832 27,922 31,913 29,946 27,981 26,848 15.33%
-
Net Worth 336,382 324,224 303,960 301,933 309,666 289,779 286,242 2.72%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 24,316 2,026 - 4,052 4,052 10,132 10,146 15.67%
Div Payout % 130.86% 10.08% - 56.12% 33.17% 75.13% 60.74% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 336,382 324,224 303,960 301,933 309,666 289,779 286,242 2.72%
NOSH 213,563 213,563 213,563 213,563 213,563 202,643 201,578 0.96%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 22.71% 31.45% 18.77% 18.45% 28.98% 32.52% 38.35% -
ROE 5.52% 6.20% 2.12% 2.39% 3.95% 4.65% 5.84% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 40.38 31.56 16.96 19.31 19.74 20.46 21.60 10.98%
EPS 9.17 9.93 3.18 3.56 5.72 6.66 8.29 1.69%
DPS 12.00 1.00 0.00 2.00 1.90 5.00 5.00 15.70%
NAPS 1.66 1.60 1.50 1.49 1.45 1.43 1.42 2.63%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 38.31 29.94 16.09 18.32 19.74 19.42 20.39 11.07%
EPS 8.70 9.42 3.02 3.38 5.72 6.31 7.82 1.79%
DPS 11.39 0.95 0.00 1.90 1.90 4.74 4.75 15.68%
NAPS 1.5751 1.5182 1.4233 1.4138 1.45 1.3569 1.3403 2.72%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.02 1.00 0.70 1.05 1.08 1.40 1.67 -
P/RPS 2.53 3.17 4.13 5.44 5.47 6.84 7.73 -16.97%
P/EPS 11.12 10.08 21.99 29.46 18.87 21.04 20.15 -9.42%
EY 8.99 9.93 4.55 3.39 5.30 4.75 4.96 10.41%
DY 11.76 1.00 0.00 1.90 1.76 3.57 2.99 25.62%
P/NAPS 0.61 0.63 0.47 0.70 0.74 0.98 1.18 -10.40%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 21/05/21 21/05/20 30/05/19 23/05/18 15/05/17 19/05/16 -
Price 0.985 0.90 0.78 0.98 1.02 1.80 1.66 -
P/RPS 2.44 2.85 4.60 5.07 5.17 8.80 7.68 -17.38%
P/EPS 10.74 9.07 24.51 27.50 17.83 27.05 20.03 -9.86%
EY 9.31 11.03 4.08 3.64 5.61 3.70 4.99 10.94%
DY 12.18 1.11 0.00 2.04 1.86 2.78 3.01 26.22%
P/NAPS 0.59 0.56 0.52 0.66 0.70 1.26 1.17 -10.77%

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