Highlights

[APEX] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -7.43%    YoY -     107.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 43,812 43,878 46,445 50,348 51,108 36,727 36,361 13.24%
  QoQ % -0.15% -5.53% -7.75% -1.49% 39.16% 1.01% -
  Horiz. % 120.49% 120.67% 127.73% 138.47% 140.56% 101.01% 100.00%
PBT 15,096 18,414 18,856 21,384 22,520 14,438 13,878 5.77%
  QoQ % -18.02% -2.34% -11.82% -5.04% 55.98% 4.03% -
  Horiz. % 108.77% 132.68% 135.86% 154.08% 162.26% 104.03% 100.00%
Tax -4,324 -4,374 -4,337 -4,674 -4,468 -3,933 -4,054 4.38%
  QoQ % 1.14% -0.85% 7.20% -4.61% -13.60% 3.00% -
  Horiz. % 106.64% 107.88% 106.97% 115.27% 110.19% 97.00% 100.00%
NP 10,772 14,040 14,518 16,710 18,052 10,505 9,824 6.34%
  QoQ % -23.28% -3.30% -13.11% -7.43% 71.84% 6.93% -
  Horiz. % 109.65% 142.92% 147.79% 170.09% 183.75% 106.93% 100.00%
NP to SH 10,772 14,040 14,518 16,710 18,052 10,505 9,824 6.34%
  QoQ % -23.28% -3.30% -13.11% -7.43% 71.84% 6.93% -
  Horiz. % 109.65% 142.92% 147.79% 170.09% 183.75% 106.93% 100.00%
Tax Rate 28.64 % 23.75 % 23.00 % 21.86 % 19.84 % 27.24 % 29.22 % -1.33%
  QoQ % 20.59% 3.26% 5.22% 10.18% -27.17% -6.78% -
  Horiz. % 98.02% 81.28% 78.71% 74.81% 67.90% 93.22% 100.00%
Total Cost 33,040 29,838 31,926 33,638 33,056 26,222 26,537 15.75%
  QoQ % 10.73% -6.54% -5.09% 1.76% 26.06% -1.19% -
  Horiz. % 124.50% 112.44% 120.31% 126.76% 124.56% 98.81% 100.00%
Net Worth 309,666 289,775 285,723 283,697 289,779 285,726 283,701 6.02%
  QoQ % 6.86% 1.42% 0.71% -2.10% 1.42% 0.71% -
  Horiz. % 109.15% 102.14% 100.71% 100.00% 102.14% 100.71% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 4,052 - - - 10,132 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 28.87 % - % - % - % 96.45 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 29.93% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 309,666 289,775 285,723 283,697 289,779 285,726 283,701 6.02%
  QoQ % 6.86% 1.42% 0.71% -2.10% 1.42% 0.71% -
  Horiz. % 109.15% 102.14% 100.71% 100.00% 102.14% 100.71% 100.00%
NOSH 213,563 202,640 202,641 202,641 202,643 202,643 202,644 3.56%
  QoQ % 5.39% -0.00% 0.00% -0.00% 0.00% -0.00% -
  Horiz. % 105.39% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 24.59 % 32.00 % 31.26 % 33.19 % 35.32 % 28.60 % 27.02 % -6.09%
  QoQ % -23.16% 2.37% -5.82% -6.03% 23.50% 5.85% -
  Horiz. % 91.01% 118.43% 115.69% 122.83% 130.72% 105.85% 100.00%
ROE 3.48 % 4.85 % 5.08 % 5.89 % 6.23 % 3.68 % 3.46 % 0.39%
  QoQ % -28.25% -4.53% -13.75% -5.46% 69.29% 6.36% -
  Horiz. % 100.58% 140.17% 146.82% 170.23% 180.06% 106.36% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.51 21.65 22.92 24.85 25.22 18.12 17.94 9.34%
  QoQ % -5.27% -5.54% -7.77% -1.47% 39.18% 1.00% -
  Horiz. % 114.33% 120.68% 127.76% 138.52% 140.58% 101.00% 100.00%
EPS 5.32 6.93 7.16 8.24 8.92 5.18 4.85 6.37%
  QoQ % -23.23% -3.21% -13.11% -7.62% 72.20% 6.80% -
  Horiz. % 109.69% 142.89% 147.63% 169.90% 183.92% 106.80% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4500 1.4300 1.4100 1.4000 1.4300 1.4100 1.4000 2.37%
  QoQ % 1.40% 1.42% 0.71% -2.10% 1.42% 0.71% -
  Horiz. % 103.57% 102.14% 100.71% 100.00% 102.14% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.51 20.55 21.75 23.58 23.93 17.20 17.03 13.21%
  QoQ % -0.19% -5.52% -7.76% -1.46% 39.13% 1.00% -
  Horiz. % 120.43% 120.67% 127.72% 138.46% 140.52% 101.00% 100.00%
EPS 5.32 6.57 6.80 7.82 8.45 4.92 4.60 10.19%
  QoQ % -19.03% -3.38% -13.04% -7.46% 71.75% 6.96% -
  Horiz. % 115.65% 142.83% 147.83% 170.00% 183.70% 106.96% 100.00%
DPS 0.00 1.90 0.00 0.00 0.00 4.74 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.08% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4500 1.3569 1.3379 1.3284 1.3569 1.3379 1.3284 6.02%
  QoQ % 6.86% 1.42% 0.72% -2.10% 1.42% 0.72% -
  Horiz. % 109.15% 102.15% 100.72% 100.00% 102.15% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0800 1.4300 1.6700 1.6700 1.4000 1.4500 1.5000 -
P/RPS 5.26 6.60 7.29 6.72 5.55 8.00 8.36 -26.59%
  QoQ % -20.30% -9.47% 8.48% 21.08% -30.62% -4.31% -
  Horiz. % 62.92% 78.95% 87.20% 80.38% 66.39% 95.69% 100.00%
P/EPS 21.41 20.64 23.31 20.25 15.72 27.97 30.94 -21.78%
  QoQ % 3.73% -11.45% 15.11% 28.82% -43.80% -9.60% -
  Horiz. % 69.20% 66.71% 75.34% 65.45% 50.81% 90.40% 100.00%
EY 4.67 4.85 4.29 4.94 6.36 3.58 3.23 27.89%
  QoQ % -3.71% 13.05% -13.16% -22.33% 77.65% 10.84% -
  Horiz. % 144.58% 150.15% 132.82% 152.94% 196.90% 110.84% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 3.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.74 1.00 1.18 1.19 0.98 1.03 1.07 -21.81%
  QoQ % -26.00% -15.25% -0.84% 21.43% -4.85% -3.74% -
  Horiz. % 69.16% 93.46% 110.28% 111.21% 91.59% 96.26% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 22/02/18 30/11/17 24/08/17 15/05/17 20/02/17 24/11/16 -
Price 1.0200 1.4500 1.6300 1.6000 1.8000 1.3600 1.5600 -
P/RPS 4.97 6.70 7.11 6.44 7.14 7.50 8.69 -31.12%
  QoQ % -25.82% -5.77% 10.40% -9.80% -4.80% -13.69% -
  Horiz. % 57.19% 77.10% 81.82% 74.11% 82.16% 86.31% 100.00%
P/EPS 20.22 20.93 22.75 19.40 20.21 26.23 32.18 -26.66%
  QoQ % -3.39% -8.00% 17.27% -4.01% -22.95% -18.49% -
  Horiz. % 62.83% 65.04% 70.70% 60.29% 62.80% 81.51% 100.00%
EY 4.95 4.78 4.40 5.15 4.95 3.81 3.11 36.36%
  QoQ % 3.56% 8.64% -14.56% 4.04% 29.92% 22.51% -
  Horiz. % 159.16% 153.70% 141.48% 165.59% 159.16% 122.51% 100.00%
DY 0.00 1.38 0.00 0.00 0.00 3.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 37.50% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.70 1.01 1.16 1.14 1.26 0.96 1.11 -26.48%
  QoQ % -30.69% -12.93% 1.75% -9.52% 31.25% -13.51% -
  Horiz. % 63.06% 90.99% 104.50% 102.70% 113.51% 86.49% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+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