Highlights

[APEX] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -4.37%    YoY -     -61.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 32,148 45,923 43,673 41,602 41,612 72,203 81,245 -46.07%
  QoQ % -30.00% 5.15% 4.98% -0.02% -42.37% -11.13% -
  Horiz. % 39.57% 56.52% 53.75% 51.21% 51.22% 88.87% 100.00%
PBT 9,432 22,127 19,169 15,752 16,600 34,733 39,013 -61.16%
  QoQ % -57.37% 15.43% 21.69% -5.11% -52.21% -10.97% -
  Horiz. % 24.18% 56.72% 49.14% 40.38% 42.55% 89.03% 100.00%
Tax -3,304 -3,709 -3,405 -3,332 -3,612 -5,897 -6,712 -37.63%
  QoQ % 10.92% -8.92% -2.20% 7.75% 38.75% 12.14% -
  Horiz. % 49.23% 55.26% 50.73% 49.64% 53.81% 87.86% 100.00%
NP 6,128 18,418 15,764 12,420 12,988 28,836 32,301 -66.95%
  QoQ % -66.73% 16.84% 26.92% -4.37% -54.96% -10.73% -
  Horiz. % 18.97% 57.02% 48.80% 38.45% 40.21% 89.27% 100.00%
NP to SH 6,128 18,418 15,764 12,420 12,988 28,836 32,301 -66.95%
  QoQ % -66.73% 16.84% 26.92% -4.37% -54.96% -10.73% -
  Horiz. % 18.97% 57.02% 48.80% 38.45% 40.21% 89.27% 100.00%
Tax Rate 35.03 % 16.76 % 17.76 % 21.15 % 21.76 % 16.98 % 17.20 % 60.60%
  QoQ % 109.01% -5.63% -16.03% -2.80% 28.15% -1.28% -
  Horiz. % 203.66% 97.44% 103.26% 122.97% 126.51% 98.72% 100.00%
Total Cost 26,020 27,505 27,909 29,182 28,624 43,367 48,944 -34.35%
  QoQ % -5.40% -1.45% -4.36% 1.95% -34.00% -11.39% -
  Horiz. % 53.16% 56.20% 57.02% 59.62% 58.48% 88.61% 100.00%
Net Worth 286,242 285,691 279,858 273,970 282,083 291,804 287,873 -0.38%
  QoQ % 0.19% 2.08% 2.15% -2.88% -3.33% 1.37% -
  Horiz. % 99.43% 99.24% 97.22% 95.17% 97.99% 101.37% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 10,130 - - - 24,317 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.66% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 55.01 % - % - % - % 84.33 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.23% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 286,242 285,691 279,858 273,970 282,083 291,804 287,873 -0.38%
  QoQ % 0.19% 2.08% 2.15% -2.88% -3.33% 1.37% -
  Horiz. % 99.43% 99.24% 97.22% 95.17% 97.99% 101.37% 100.00%
NOSH 201,578 202,618 202,795 202,941 202,937 202,642 202,728 -0.38%
  QoQ % -0.51% -0.09% -0.07% 0.00% 0.15% -0.04% -
  Horiz. % 99.43% 99.95% 100.03% 100.11% 100.10% 99.96% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 19.06 % 40.11 % 36.10 % 29.85 % 31.21 % 39.94 % 39.76 % -38.72%
  QoQ % -52.48% 11.11% 20.94% -4.36% -21.86% 0.45% -
  Horiz. % 47.94% 100.88% 90.79% 75.08% 78.50% 100.45% 100.00%
ROE 2.14 % 6.45 % 5.63 % 4.53 % 4.60 % 9.88 % 11.22 % -66.83%
  QoQ % -66.82% 14.56% 24.28% -1.52% -53.44% -11.94% -
  Horiz. % 19.07% 57.49% 50.18% 40.37% 41.00% 88.06% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.95 22.66 21.54 20.50 20.50 35.63 40.08 -45.87%
  QoQ % -29.61% 5.20% 5.07% 0.00% -42.46% -11.10% -
  Horiz. % 39.80% 56.54% 53.74% 51.15% 51.15% 88.90% 100.00%
EPS 3.04 9.09 7.77 6.12 6.40 14.23 15.93 -66.82%
  QoQ % -66.56% 16.99% 26.96% -4.38% -55.02% -10.67% -
  Horiz. % 19.08% 57.06% 48.78% 38.42% 40.18% 89.33% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4200 1.4100 1.3800 1.3500 1.3900 1.4400 1.4200 -
  QoQ % 0.71% 2.17% 2.22% -2.88% -3.47% 1.41% -
  Horiz. % 100.00% 99.30% 97.18% 95.07% 97.89% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.05 21.50 20.45 19.48 19.48 33.81 38.04 -46.08%
  QoQ % -30.00% 5.13% 4.98% 0.00% -42.38% -11.12% -
  Horiz. % 39.56% 56.52% 53.76% 51.21% 51.21% 88.88% 100.00%
EPS 2.87 8.62 7.38 5.82 6.08 13.50 15.12 -66.94%
  QoQ % -66.71% 16.80% 26.80% -4.28% -54.96% -10.71% -
  Horiz. % 18.98% 57.01% 48.81% 38.49% 40.21% 89.29% 100.00%
DPS 0.00 4.74 0.00 0.00 0.00 11.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.62% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3403 1.3377 1.3104 1.2829 1.3208 1.3664 1.3480 -0.38%
  QoQ % 0.19% 2.08% 2.14% -2.87% -3.34% 1.36% -
  Horiz. % 99.43% 99.24% 97.21% 95.17% 97.98% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.6700 1.9000 1.5500 1.3900 1.4200 1.4500 1.5400 -
P/RPS 10.47 8.38 7.20 6.78 6.93 4.07 3.84 95.05%
  QoQ % 24.94% 16.39% 6.19% -2.16% 70.27% 5.99% -
  Horiz. % 272.66% 218.23% 187.50% 176.56% 180.47% 105.99% 100.00%
P/EPS 54.93 20.90 19.94 22.71 22.19 10.19 9.67 218.03%
  QoQ % 162.82% 4.81% -12.20% 2.34% 117.76% 5.38% -
  Horiz. % 568.05% 216.13% 206.20% 234.85% 229.47% 105.38% 100.00%
EY 1.82 4.78 5.02 4.40 4.51 9.81 10.35 -68.58%
  QoQ % -61.92% -4.78% 14.09% -2.44% -54.03% -5.22% -
  Horiz. % 17.58% 46.18% 48.50% 42.51% 43.57% 94.78% 100.00%
DY 0.00 2.63 0.00 0.00 0.00 8.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 31.76% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.18 1.35 1.12 1.03 1.02 1.01 1.08 6.08%
  QoQ % -12.59% 20.54% 8.74% 0.98% 0.99% -6.48% -
  Horiz. % 109.26% 125.00% 103.70% 95.37% 94.44% 93.52% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 24/02/16 23/11/15 25/08/15 27/05/15 25/02/15 27/11/14 -
Price 1.6600 1.8000 1.9200 1.4500 1.4300 1.5000 1.5000 -
P/RPS 10.41 7.94 8.92 7.07 6.97 4.21 3.74 97.75%
  QoQ % 31.11% -10.99% 26.17% 1.43% 65.56% 12.57% -
  Horiz. % 278.34% 212.30% 238.50% 189.04% 186.36% 112.57% 100.00%
P/EPS 54.61 19.80 24.70 23.69 22.34 10.54 9.41 222.59%
  QoQ % 175.81% -19.84% 4.26% 6.04% 111.95% 12.01% -
  Horiz. % 580.34% 210.41% 262.49% 251.75% 237.41% 112.01% 100.00%
EY 1.83 5.05 4.05 4.22 4.48 9.49 10.62 -69.00%
  QoQ % -63.76% 24.69% -4.03% -5.80% -52.79% -10.64% -
  Horiz. % 17.23% 47.55% 38.14% 39.74% 42.18% 89.36% 100.00%
DY 0.00 2.78 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.75% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.17 1.28 1.39 1.07 1.03 1.04 1.06 6.80%
  QoQ % -8.59% -7.91% 29.91% 3.88% -0.96% -1.89% -
  Horiz. % 110.38% 120.75% 131.13% 100.94% 97.17% 98.11% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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