Highlights

[APEX] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     16.84%    YoY -     -36.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 36,361 34,214 32,148 45,923 43,673 41,602 41,612 -8.58%
  QoQ % 6.28% 6.43% -30.00% 5.15% 4.98% -0.02% -
  Horiz. % 87.38% 82.22% 77.26% 110.36% 104.95% 99.98% 100.00%
PBT 13,878 11,804 9,432 22,127 19,169 15,752 16,600 -11.22%
  QoQ % 17.58% 25.15% -57.37% 15.43% 21.69% -5.11% -
  Horiz. % 83.61% 71.11% 56.82% 133.30% 115.48% 94.89% 100.00%
Tax -4,054 -3,762 -3,304 -3,709 -3,405 -3,332 -3,612 7.99%
  QoQ % -7.78% -13.86% 10.92% -8.92% -2.20% 7.75% -
  Horiz. % 112.26% 104.15% 91.47% 102.69% 94.28% 92.25% 100.00%
NP 9,824 8,042 6,128 18,418 15,764 12,420 12,988 -16.94%
  QoQ % 22.16% 31.23% -66.73% 16.84% 26.92% -4.37% -
  Horiz. % 75.64% 61.92% 47.18% 141.81% 121.37% 95.63% 100.00%
NP to SH 9,824 8,042 6,128 18,418 15,764 12,420 12,988 -16.94%
  QoQ % 22.16% 31.23% -66.73% 16.84% 26.92% -4.37% -
  Horiz. % 75.64% 61.92% 47.18% 141.81% 121.37% 95.63% 100.00%
Tax Rate 29.22 % 31.87 % 35.03 % 16.76 % 17.76 % 21.15 % 21.76 % 21.65%
  QoQ % -8.32% -9.02% 109.01% -5.63% -16.03% -2.80% -
  Horiz. % 134.28% 146.46% 160.98% 77.02% 81.62% 97.20% 100.00%
Total Cost 26,537 26,172 26,020 27,505 27,909 29,182 28,624 -4.91%
  QoQ % 1.40% 0.58% -5.40% -1.45% -4.36% 1.95% -
  Horiz. % 92.71% 91.43% 90.90% 96.09% 97.50% 101.95% 100.00%
Net Worth 283,701 280,251 286,242 285,691 279,858 273,970 282,083 0.38%
  QoQ % 1.23% -2.09% 0.19% 2.08% 2.15% -2.88% -
  Horiz. % 100.57% 99.35% 101.47% 101.28% 99.21% 97.12% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 10,130 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 55.01 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 283,701 280,251 286,242 285,691 279,858 273,970 282,083 0.38%
  QoQ % 1.23% -2.09% 0.19% 2.08% 2.15% -2.88% -
  Horiz. % 100.57% 99.35% 101.47% 101.28% 99.21% 97.12% 100.00%
NOSH 202,644 203,080 201,578 202,618 202,795 202,941 202,937 -0.10%
  QoQ % -0.22% 0.75% -0.51% -0.09% -0.07% 0.00% -
  Horiz. % 99.86% 100.07% 99.33% 99.84% 99.93% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 27.02 % 23.50 % 19.06 % 40.11 % 36.10 % 29.85 % 31.21 % -9.14%
  QoQ % 14.98% 23.29% -52.48% 11.11% 20.94% -4.36% -
  Horiz. % 86.57% 75.30% 61.07% 128.52% 115.67% 95.64% 100.00%
ROE 3.46 % 2.87 % 2.14 % 6.45 % 5.63 % 4.53 % 4.60 % -17.25%
  QoQ % 20.56% 34.11% -66.82% 14.56% 24.28% -1.52% -
  Horiz. % 75.22% 62.39% 46.52% 140.22% 122.39% 98.48% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.94 16.85 15.95 22.66 21.54 20.50 20.50 -8.49%
  QoQ % 6.47% 5.64% -29.61% 5.20% 5.07% 0.00% -
  Horiz. % 87.51% 82.20% 77.80% 110.54% 105.07% 100.00% 100.00%
EPS 4.85 3.96 3.04 9.09 7.77 6.12 6.40 -16.84%
  QoQ % 22.47% 30.26% -66.56% 16.99% 26.96% -4.38% -
  Horiz. % 75.78% 61.87% 47.50% 142.03% 121.41% 95.62% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4000 1.3800 1.4200 1.4100 1.3800 1.3500 1.3900 0.48%
  QoQ % 1.45% -2.82% 0.71% 2.17% 2.22% -2.88% -
  Horiz. % 100.72% 99.28% 102.16% 101.44% 99.28% 97.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.03 16.02 15.05 21.50 20.45 19.48 19.48 -8.55%
  QoQ % 6.30% 6.45% -30.00% 5.13% 4.98% 0.00% -
  Horiz. % 87.42% 82.24% 77.26% 110.37% 104.98% 100.00% 100.00%
EPS 4.60 3.77 2.87 8.62 7.38 5.82 6.08 -16.93%
  QoQ % 22.02% 31.36% -66.71% 16.80% 26.80% -4.28% -
  Horiz. % 75.66% 62.01% 47.20% 141.78% 121.38% 95.72% 100.00%
DPS 0.00 0.00 0.00 4.74 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3284 1.3123 1.3403 1.3377 1.3104 1.2829 1.3208 0.38%
  QoQ % 1.23% -2.09% 0.19% 2.08% 2.14% -2.87% -
  Horiz. % 100.58% 99.36% 101.48% 101.28% 99.21% 97.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.5000 1.6500 1.6700 1.9000 1.5500 1.3900 1.4200 -
P/RPS 8.36 9.79 10.47 8.38 7.20 6.78 6.93 13.28%
  QoQ % -14.61% -6.49% 24.94% 16.39% 6.19% -2.16% -
  Horiz. % 120.63% 141.27% 151.08% 120.92% 103.90% 97.84% 100.00%
P/EPS 30.94 41.67 54.93 20.90 19.94 22.71 22.19 24.73%
  QoQ % -25.75% -24.14% 162.82% 4.81% -12.20% 2.34% -
  Horiz. % 139.43% 187.79% 247.54% 94.19% 89.86% 102.34% 100.00%
EY 3.23 2.40 1.82 4.78 5.02 4.40 4.51 -19.90%
  QoQ % 34.58% 31.87% -61.92% -4.78% 14.09% -2.44% -
  Horiz. % 71.62% 53.22% 40.35% 105.99% 111.31% 97.56% 100.00%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.07 1.20 1.18 1.35 1.12 1.03 1.02 3.23%
  QoQ % -10.83% 1.69% -12.59% 20.54% 8.74% 0.98% -
  Horiz. % 104.90% 117.65% 115.69% 132.35% 109.80% 100.98% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 19/05/16 24/02/16 23/11/15 25/08/15 27/05/15 -
Price 1.5600 1.6800 1.6600 1.8000 1.9200 1.4500 1.4300 -
P/RPS 8.69 9.97 10.41 7.94 8.92 7.07 6.97 15.79%
  QoQ % -12.84% -4.23% 31.11% -10.99% 26.17% 1.43% -
  Horiz. % 124.68% 143.04% 149.35% 113.92% 127.98% 101.43% 100.00%
P/EPS 32.18 42.42 54.61 19.80 24.70 23.69 22.34 27.46%
  QoQ % -24.14% -22.32% 175.81% -19.84% 4.26% 6.04% -
  Horiz. % 144.05% 189.88% 244.45% 88.63% 110.56% 106.04% 100.00%
EY 3.11 2.36 1.83 5.05 4.05 4.22 4.48 -21.55%
  QoQ % 31.78% 28.96% -63.76% 24.69% -4.03% -5.80% -
  Horiz. % 69.42% 52.68% 40.85% 112.72% 90.40% 94.20% 100.00%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.11 1.22 1.17 1.28 1.39 1.07 1.03 5.10%
  QoQ % -9.02% 4.27% -8.59% -7.91% 29.91% 3.88% -
  Horiz. % 107.77% 118.45% 113.59% 124.27% 134.95% 103.88% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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