Highlights

[APEX] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 14-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -17.28%    YoY -     -13.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 44,772 38,692 33,998 34,133 35,038 37,196 40,789 6.41%
  QoQ % 15.71% 13.81% -0.40% -2.58% -5.80% -8.81% -
  Horiz. % 109.76% 94.86% 83.35% 83.68% 85.90% 91.19% 100.00%
PBT 17,618 12,244 9,478 9,445 10,666 10,020 11,307 34.44%
  QoQ % 43.89% 29.18% 0.35% -11.44% 6.45% -11.38% -
  Horiz. % 155.81% 108.29% 83.82% 83.54% 94.33% 88.62% 100.00%
Tax -4,352 -3,600 -3,469 -3,364 -3,314 -3,140 -3,112 25.08%
  QoQ % -20.89% -3.78% -3.12% -1.51% -5.54% -0.90% -
  Horiz. % 139.85% 115.68% 111.47% 108.10% 106.49% 100.90% 100.00%
NP 13,266 8,644 6,009 6,081 7,352 6,880 8,195 37.91%
  QoQ % 53.47% 43.85% -1.19% -17.28% 6.86% -16.05% -
  Horiz. % 161.88% 105.48% 73.33% 74.21% 89.71% 83.95% 100.00%
NP to SH 13,266 8,644 6,009 6,081 7,352 6,880 8,195 37.91%
  QoQ % 53.47% 43.85% -1.19% -17.28% 6.86% -16.05% -
  Horiz. % 161.88% 105.48% 73.33% 74.21% 89.71% 83.95% 100.00%
Tax Rate 24.70 % 29.40 % 36.60 % 35.62 % 31.07 % 31.34 % 27.52 % -6.96%
  QoQ % -15.99% -19.67% 2.75% 14.64% -0.86% 13.88% -
  Horiz. % 89.75% 106.83% 132.99% 129.43% 112.90% 113.88% 100.00%
Total Cost 31,506 30,048 27,989 28,052 27,686 30,316 32,594 -2.24%
  QoQ % 4.85% 7.36% -0.22% 1.32% -8.68% -6.99% -
  Horiz. % 96.66% 92.19% 85.87% 86.06% 84.94% 93.01% 100.00%
Net Worth 308,012 303,960 301,933 299,907 303,960 301,933 299,907 1.80%
  QoQ % 1.33% 0.67% 0.68% -1.33% 0.67% 0.68% -
  Horiz. % 102.70% 101.35% 100.68% 100.00% 101.35% 100.68% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 4,052 - - 16,211 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 25.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % 67.45 % - % - % 235.63 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 28.63% 0.00% 0.00% 100.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 308,012 303,960 301,933 299,907 303,960 301,933 299,907 1.80%
  QoQ % 1.33% 0.67% 0.68% -1.33% 0.67% 0.68% -
  Horiz. % 102.70% 101.35% 100.68% 100.00% 101.35% 100.68% 100.00%
NOSH 202,640 202,640 202,640 202,640 202,640 202,640 202,640 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 29.63 % 22.34 % 17.67 % 17.82 % 20.98 % 18.50 % 20.09 % 29.60%
  QoQ % 32.63% 26.43% -0.84% -15.06% 13.41% -7.91% -
  Horiz. % 147.49% 111.20% 87.95% 88.70% 104.43% 92.09% 100.00%
ROE 4.31 % 2.84 % 1.99 % 2.03 % 2.42 % 2.28 % 2.73 % 35.62%
  QoQ % 51.76% 42.71% -1.97% -16.12% 6.14% -16.48% -
  Horiz. % 157.88% 104.03% 72.89% 74.36% 88.64% 83.52% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.09 19.09 16.78 16.84 17.29 18.36 20.13 6.40%
  QoQ % 15.72% 13.77% -0.36% -2.60% -5.83% -8.79% -
  Horiz. % 109.74% 94.83% 83.36% 83.66% 85.89% 91.21% 100.00%
EPS 6.54 4.28 2.97 3.00 3.62 3.40 4.04 37.91%
  QoQ % 52.80% 44.11% -1.00% -17.13% 6.47% -15.84% -
  Horiz. % 161.88% 105.94% 73.51% 74.26% 89.60% 84.16% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 25.00% 0.00% 0.00% 100.00% -
NAPS 1.5200 1.5000 1.4900 1.4800 1.5000 1.4900 1.4800 1.80%
  QoQ % 1.33% 0.67% 0.68% -1.33% 0.67% 0.68% -
  Horiz. % 102.70% 101.35% 100.68% 100.00% 101.35% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.96 18.12 15.92 15.98 16.41 17.42 19.10 6.40%
  QoQ % 15.67% 13.82% -0.38% -2.62% -5.80% -8.80% -
  Horiz. % 109.74% 94.87% 83.35% 83.66% 85.92% 91.20% 100.00%
EPS 6.21 4.05 2.81 2.85 3.44 3.22 3.84 37.82%
  QoQ % 53.33% 44.13% -1.40% -17.15% 6.83% -16.15% -
  Horiz. % 161.72% 105.47% 73.18% 74.22% 89.58% 83.85% 100.00%
DPS 0.00 0.00 1.90 0.00 0.00 7.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 25.03% 0.00% 0.00% 100.00% -
NAPS 1.4423 1.4233 1.4138 1.4043 1.4233 1.4138 1.4043 1.80%
  QoQ % 1.33% 0.67% 0.68% -1.33% 0.67% 0.68% -
  Horiz. % 102.71% 101.35% 100.68% 100.00% 101.35% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.9500 0.7000 0.8000 0.8000 0.9200 1.0500 0.9400 -
P/RPS 4.30 3.67 4.77 4.75 5.32 5.72 4.67 -5.36%
  QoQ % 17.17% -23.06% 0.42% -10.71% -6.99% 22.48% -
  Horiz. % 92.08% 78.59% 102.14% 101.71% 113.92% 122.48% 100.00%
P/EPS 14.51 16.41 26.98 26.66 25.36 30.93 23.24 -26.97%
  QoQ % -11.58% -39.18% 1.20% 5.13% -18.01% 33.09% -
  Horiz. % 62.44% 70.61% 116.09% 114.72% 109.12% 133.09% 100.00%
EY 6.89 6.09 3.71 3.75 3.94 3.23 4.30 36.97%
  QoQ % 13.14% 64.15% -1.07% -4.82% 21.98% -24.88% -
  Horiz. % 160.23% 141.63% 86.28% 87.21% 91.63% 75.12% 100.00%
DY 0.00 0.00 2.50 0.00 0.00 7.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 32.81% 0.00% 0.00% 100.00% -
P/NAPS 0.63 0.47 0.54 0.54 0.61 0.70 0.64 -1.05%
  QoQ % 34.04% -12.96% 0.00% -11.48% -12.86% 9.38% -
  Horiz. % 98.44% 73.44% 84.38% 84.38% 95.31% 109.38% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 27/02/20 - 29/08/19 30/05/19 21/02/19 -
Price 1.1100 0.7800 0.7600 0.8900 0.8450 0.9800 1.0000 -
P/RPS 5.02 4.09 4.53 5.28 4.89 5.34 4.97 0.67%
  QoQ % 22.74% -9.71% -14.20% 7.98% -8.43% 7.44% -
  Horiz. % 101.01% 82.29% 91.15% 106.24% 98.39% 107.44% 100.00%
P/EPS 16.96 18.29 25.63 29.66 23.29 28.86 24.73 -22.25%
  QoQ % -7.27% -28.64% -13.59% 27.35% -19.30% 16.70% -
  Horiz. % 68.58% 73.96% 103.64% 119.94% 94.18% 116.70% 100.00%
EY 5.90 5.47 3.90 3.37 4.29 3.46 4.04 28.75%
  QoQ % 7.86% 40.26% 15.73% -21.45% 23.99% -14.36% -
  Horiz. % 146.04% 135.40% 96.53% 83.42% 106.19% 85.64% 100.00%
DY 0.00 0.00 2.63 0.00 0.00 8.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 32.23% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.52 0.51 0.60 0.56 0.66 0.68 4.85%
  QoQ % 40.38% 1.96% -15.00% 7.14% -15.15% -2.94% -
  Horiz. % 107.35% 76.47% 75.00% 88.24% 82.35% 97.06% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS