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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

415  225  501  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.50+0.055 
 HIBISCS 0.52-0.015 
 MLAB 0.025+0.01 
 GAMUDA-WE 0.175+0.055 
 ARMADA 0.175-0.01 
 VC 0.075+0.015 
 HIBISCS-WC 0.145+0.005 
 MRCB-WB 0.115+0.04 
 LAMBO-WB 0.01+0.005 
 IWCITY 0.50+0.06 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers