Highlights

[APEX] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     109.92%    YoY -     39.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 73,644 68,056 66,766 62,416 42,120 47,376 47,829 33.38%
  QoQ % 8.21% 1.93% 6.97% 48.19% -11.09% -0.95% -
  Horiz. % 153.97% 142.29% 139.59% 130.50% 88.06% 99.05% 100.00%
PBT 54,796 31,165 27,770 26,136 13,464 29,780 38,073 27.50%
  QoQ % 75.83% 12.22% 6.25% 94.12% -54.79% -21.78% -
  Horiz. % 143.92% 81.86% 72.94% 68.65% 35.36% 78.22% 100.00%
Tax -7,700 -5,738 -5,366 -4,926 -3,360 -3,693 -3,449 70.89%
  QoQ % -34.19% -6.92% -8.95% -46.61% 9.02% -7.06% -
  Horiz. % 223.23% 166.35% 155.59% 142.81% 97.41% 107.06% 100.00%
NP 47,096 25,427 22,404 21,210 10,104 26,087 34,624 22.79%
  QoQ % 85.22% 13.49% 5.63% 109.92% -61.27% -24.66% -
  Horiz. % 136.02% 73.44% 64.71% 61.26% 29.18% 75.34% 100.00%
NP to SH 47,096 25,427 22,404 21,210 10,104 26,087 34,624 22.79%
  QoQ % 85.22% 13.49% 5.63% 109.92% -61.27% -24.66% -
  Horiz. % 136.02% 73.44% 64.71% 61.26% 29.18% 75.34% 100.00%
Tax Rate 14.05 % 18.41 % 19.32 % 18.85 % 24.96 % 12.40 % 9.06 % 34.01%
  QoQ % -23.68% -4.71% 2.49% -24.48% 101.29% 36.87% -
  Horiz. % 155.08% 203.20% 213.25% 208.06% 275.50% 136.87% 100.00%
Total Cost 26,548 42,629 44,362 41,206 32,016 21,289 13,205 59.36%
  QoQ % -37.72% -3.91% 7.66% 28.70% 50.39% 61.22% -
  Horiz. % 201.04% 322.82% 335.95% 312.04% 242.45% 161.22% 100.00%
Net Worth 291,816 285,673 277,685 277,798 272,808 267,569 297,993 -1.39%
  QoQ % 2.15% 2.88% -0.04% 1.83% 1.96% -10.21% -
  Horiz. % 97.93% 95.87% 93.19% 93.22% 91.55% 89.79% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 16,208 - - - 42,567 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.08% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 63.75 % - % - % - % 163.18 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 39.07% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 291,816 285,673 277,685 277,798 272,808 267,569 297,993 -1.39%
  QoQ % 2.15% 2.88% -0.04% 1.83% 1.96% -10.21% -
  Horiz. % 97.93% 95.87% 93.19% 93.22% 91.55% 89.79% 100.00%
NOSH 202,650 202,605 202,689 202,772 202,080 202,703 202,716 -0.02%
  QoQ % 0.02% -0.04% -0.04% 0.34% -0.31% -0.01% -
  Horiz. % 99.97% 99.95% 99.99% 100.03% 99.69% 99.99% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 63.95 % 37.36 % 33.56 % 33.98 % 23.99 % 55.06 % 72.39 % -7.94%
  QoQ % 71.17% 11.32% -1.24% 41.64% -56.43% -23.94% -
  Horiz. % 88.34% 51.61% 46.36% 46.94% 33.14% 76.06% 100.00%
ROE 16.14 % 8.90 % 8.07 % 7.64 % 3.70 % 9.75 % 11.62 % 24.51%
  QoQ % 81.35% 10.29% 5.63% 106.49% -62.05% -16.09% -
  Horiz. % 138.90% 76.59% 69.45% 65.75% 31.84% 83.91% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 36.34 33.59 32.94 30.78 20.84 23.37 23.59 33.42%
  QoQ % 8.19% 1.97% 7.02% 47.70% -10.83% -0.93% -
  Horiz. % 154.05% 142.39% 139.64% 130.48% 88.34% 99.07% 100.00%
EPS 23.24 12.55 11.05 10.46 5.00 12.87 17.08 22.81%
  QoQ % 85.18% 13.57% 5.64% 109.20% -61.15% -24.65% -
  Horiz. % 136.07% 73.48% 64.70% 61.24% 29.27% 75.35% 100.00%
DPS 0.00 8.00 0.00 0.00 0.00 21.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.10% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4400 1.4100 1.3700 1.3700 1.3500 1.3200 1.4700 -1.37%
  QoQ % 2.13% 2.92% 0.00% 1.48% 2.27% -10.20% -
  Horiz. % 97.96% 95.92% 93.20% 93.20% 91.84% 89.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.48 31.87 31.26 29.23 19.72 22.18 22.40 33.35%
  QoQ % 8.19% 1.95% 6.94% 48.23% -11.09% -0.98% -
  Horiz. % 153.93% 142.28% 139.55% 130.49% 88.04% 99.02% 100.00%
EPS 22.05 11.91 10.49 9.93 4.73 12.22 16.21 22.79%
  QoQ % 85.14% 13.54% 5.64% 109.94% -61.29% -24.61% -
  Horiz. % 136.03% 73.47% 64.71% 61.26% 29.18% 75.39% 100.00%
DPS 0.00 7.59 0.00 0.00 0.00 19.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.08% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3664 1.3377 1.3002 1.3008 1.2774 1.2529 1.3953 -1.39%
  QoQ % 2.15% 2.88% -0.05% 1.83% 1.96% -10.21% -
  Horiz. % 97.93% 95.87% 93.18% 93.23% 91.55% 89.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.3800 1.1700 1.1700 1.1800 1.1400 1.1000 1.1700 -
P/RPS 3.80 3.48 3.55 3.83 5.47 4.71 4.96 -16.29%
  QoQ % 9.20% -1.97% -7.31% -29.98% 16.14% -5.04% -
  Horiz. % 76.61% 70.16% 71.57% 77.22% 110.28% 94.96% 100.00%
P/EPS 5.94 9.32 10.59 11.28 22.80 8.55 6.85 -9.07%
  QoQ % -36.27% -11.99% -6.12% -50.53% 166.67% 24.82% -
  Horiz. % 86.72% 136.06% 154.60% 164.67% 332.85% 124.82% 100.00%
EY 16.84 10.73 9.45 8.86 4.39 11.70 14.60 9.99%
  QoQ % 56.94% 13.54% 6.66% 101.82% -62.48% -19.86% -
  Horiz. % 115.34% 73.49% 64.73% 60.68% 30.07% 80.14% 100.00%
DY 0.00 6.84 0.00 0.00 0.00 19.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 35.83% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.96 0.83 0.85 0.86 0.84 0.83 0.80 12.94%
  QoQ % 15.66% -2.35% -1.16% 2.38% 1.20% 3.75% -
  Horiz. % 120.00% 103.75% 106.25% 107.50% 105.00% 103.75% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 -
Price 1.5100 1.2000 1.1900 1.2600 1.2000 1.1000 1.1300 -
P/RPS 4.16 3.57 3.61 4.09 5.76 4.71 4.79 -8.98%
  QoQ % 16.53% -1.11% -11.74% -28.99% 22.29% -1.67% -
  Horiz. % 86.85% 74.53% 75.37% 85.39% 120.25% 98.33% 100.00%
P/EPS 6.50 9.56 10.77 12.05 24.00 8.55 6.62 -1.21%
  QoQ % -32.01% -11.23% -10.62% -49.79% 180.70% 29.15% -
  Horiz. % 98.19% 144.41% 162.69% 182.02% 362.54% 129.15% 100.00%
EY 15.39 10.46 9.29 8.30 4.17 11.70 15.12 1.19%
  QoQ % 47.13% 12.59% 11.93% 99.04% -64.36% -22.62% -
  Horiz. % 101.79% 69.18% 61.44% 54.89% 27.58% 77.38% 100.00%
DY 0.00 6.67 0.00 0.00 0.00 19.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.94% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.05 0.85 0.87 0.92 0.89 0.83 0.77 22.99%
  QoQ % 23.53% -2.30% -5.43% 3.37% 7.23% 7.79% -
  Horiz. % 136.36% 110.39% 112.99% 119.48% 115.58% 107.79% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

462  408  640  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295-0.005 
 FINTEC 0.08+0.005 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.47+0.21 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS