Highlights

[APEX] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     5.63%    YoY -     -35.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 76,726 73,644 68,056 66,766 62,416 42,120 47,376 38.03%
  QoQ % 4.18% 8.21% 1.93% 6.97% 48.19% -11.09% -
  Horiz. % 161.95% 155.45% 143.65% 140.93% 131.75% 88.91% 100.00%
PBT 38,842 54,796 31,165 27,770 26,136 13,464 29,780 19.43%
  QoQ % -29.12% 75.83% 12.22% 6.25% 94.12% -54.79% -
  Horiz. % 130.43% 184.00% 104.65% 93.25% 87.76% 45.21% 100.00%
Tax -6,408 -7,700 -5,738 -5,366 -4,926 -3,360 -3,693 44.54%
  QoQ % 16.78% -34.19% -6.92% -8.95% -46.61% 9.02% -
  Horiz. % 173.52% 208.50% 155.38% 145.32% 133.39% 90.98% 100.00%
NP 32,434 47,096 25,427 22,404 21,210 10,104 26,087 15.67%
  QoQ % -31.13% 85.22% 13.49% 5.63% 109.92% -61.27% -
  Horiz. % 124.33% 180.53% 97.47% 85.88% 81.30% 38.73% 100.00%
NP to SH 32,434 47,096 25,427 22,404 21,210 10,104 26,087 15.67%
  QoQ % -31.13% 85.22% 13.49% 5.63% 109.92% -61.27% -
  Horiz. % 124.33% 180.53% 97.47% 85.88% 81.30% 38.73% 100.00%
Tax Rate 16.50 % 14.05 % 18.41 % 19.32 % 18.85 % 24.96 % 12.40 % 21.04%
  QoQ % 17.44% -23.68% -4.71% 2.49% -24.48% 101.29% -
  Horiz. % 133.06% 113.31% 148.47% 155.81% 152.02% 201.29% 100.00%
Total Cost 44,292 26,548 42,629 44,362 41,206 32,016 21,289 63.19%
  QoQ % 66.84% -37.72% -3.91% 7.66% 28.70% 50.39% -
  Horiz. % 208.05% 124.70% 200.24% 208.38% 193.56% 150.39% 100.00%
Net Worth 295,960 291,816 285,673 277,685 277,798 272,808 267,569 6.97%
  QoQ % 1.42% 2.15% 2.88% -0.04% 1.83% 1.96% -
  Horiz. % 110.61% 109.06% 106.77% 103.78% 103.82% 101.96% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 16,208 - - - 42,567 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 39.07% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 295,960 291,816 285,673 277,685 277,798 272,808 267,569 6.97%
  QoQ % 1.42% 2.15% 2.88% -0.04% 1.83% 1.96% -
  Horiz. % 110.61% 109.06% 106.77% 103.78% 103.82% 101.96% 100.00%
NOSH 202,712 202,650 202,605 202,689 202,772 202,080 202,703 0.00%
  QoQ % 0.03% 0.02% -0.04% -0.04% 0.34% -0.31% -
  Horiz. % 100.00% 99.97% 99.95% 99.99% 100.03% 99.69% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 42.27 % 63.95 % 37.36 % 33.56 % 33.98 % 23.99 % 55.06 % -16.20%
  QoQ % -33.90% 71.17% 11.32% -1.24% 41.64% -56.43% -
  Horiz. % 76.77% 116.15% 67.85% 60.95% 61.71% 43.57% 100.00%
ROE 10.96 % 16.14 % 8.90 % 8.07 % 7.64 % 3.70 % 9.75 % 8.13%
  QoQ % -32.09% 81.35% 10.29% 5.63% 106.49% -62.05% -
  Horiz. % 112.41% 165.54% 91.28% 82.77% 78.36% 37.95% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.85 36.34 33.59 32.94 30.78 20.84 23.37 38.03%
  QoQ % 4.16% 8.19% 1.97% 7.02% 47.70% -10.83% -
  Horiz. % 161.96% 155.50% 143.73% 140.95% 131.71% 89.17% 100.00%
EPS 16.00 23.24 12.55 11.05 10.46 5.00 12.87 15.66%
  QoQ % -31.15% 85.18% 13.57% 5.64% 109.20% -61.15% -
  Horiz. % 124.32% 180.57% 97.51% 85.86% 81.27% 38.85% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 21.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.10% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4600 1.4400 1.4100 1.3700 1.3700 1.3500 1.3200 6.97%
  QoQ % 1.39% 2.13% 2.92% 0.00% 1.48% 2.27% -
  Horiz. % 110.61% 109.09% 106.82% 103.79% 103.79% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.93 34.48 31.87 31.26 29.23 19.72 22.18 38.05%
  QoQ % 4.21% 8.19% 1.95% 6.94% 48.23% -11.09% -
  Horiz. % 161.99% 155.46% 143.69% 140.94% 131.79% 88.91% 100.00%
EPS 15.19 22.05 11.91 10.49 9.93 4.73 12.22 15.65%
  QoQ % -31.11% 85.14% 13.54% 5.64% 109.94% -61.29% -
  Horiz. % 124.30% 180.44% 97.46% 85.84% 81.26% 38.71% 100.00%
DPS 0.00 0.00 7.59 0.00 0.00 0.00 19.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.08% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3858 1.3664 1.3377 1.3002 1.3008 1.2774 1.2529 6.97%
  QoQ % 1.42% 2.15% 2.88% -0.05% 1.83% 1.96% -
  Horiz. % 110.61% 109.06% 106.77% 103.78% 103.82% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.6000 1.3800 1.1700 1.1700 1.1800 1.1400 1.1000 -
P/RPS 4.23 3.80 3.48 3.55 3.83 5.47 4.71 -6.93%
  QoQ % 11.32% 9.20% -1.97% -7.31% -29.98% 16.14% -
  Horiz. % 89.81% 80.68% 73.89% 75.37% 81.32% 116.14% 100.00%
P/EPS 10.00 5.94 9.32 10.59 11.28 22.80 8.55 11.04%
  QoQ % 68.35% -36.27% -11.99% -6.12% -50.53% 166.67% -
  Horiz. % 116.96% 69.47% 109.01% 123.86% 131.93% 266.67% 100.00%
EY 10.00 16.84 10.73 9.45 8.86 4.39 11.70 -9.96%
  QoQ % -40.62% 56.94% 13.54% 6.66% 101.82% -62.48% -
  Horiz. % 85.47% 143.93% 91.71% 80.77% 75.73% 37.52% 100.00%
DY 0.00 0.00 6.84 0.00 0.00 0.00 19.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.83% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.10 0.96 0.83 0.85 0.86 0.84 0.83 20.72%
  QoQ % 14.58% 15.66% -2.35% -1.16% 2.38% 1.20% -
  Horiz. % 132.53% 115.66% 100.00% 102.41% 103.61% 101.20% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 -
Price 1.4000 1.5100 1.2000 1.1900 1.2600 1.2000 1.1000 -
P/RPS 3.70 4.16 3.57 3.61 4.09 5.76 4.71 -14.90%
  QoQ % -11.06% 16.53% -1.11% -11.74% -28.99% 22.29% -
  Horiz. % 78.56% 88.32% 75.80% 76.65% 86.84% 122.29% 100.00%
P/EPS 8.75 6.50 9.56 10.77 12.05 24.00 8.55 1.56%
  QoQ % 34.62% -32.01% -11.23% -10.62% -49.79% 180.70% -
  Horiz. % 102.34% 76.02% 111.81% 125.96% 140.94% 280.70% 100.00%
EY 11.43 15.39 10.46 9.29 8.30 4.17 11.70 -1.55%
  QoQ % -25.73% 47.13% 12.59% 11.93% 99.04% -64.36% -
  Horiz. % 97.69% 131.54% 89.40% 79.40% 70.94% 35.64% 100.00%
DY 0.00 0.00 6.67 0.00 0.00 0.00 19.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 34.94% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.96 1.05 0.85 0.87 0.92 0.89 0.83 10.22%
  QoQ % -8.57% 23.53% -2.30% -5.43% 3.37% 7.23% -
  Horiz. % 115.66% 126.51% 102.41% 104.82% 110.84% 107.23% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers