Highlights

[APEX] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -61.27%    YoY -     -36.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 68,056 66,766 62,416 42,120 47,376 47,829 48,368 25.49%
  QoQ % 1.93% 6.97% 48.19% -11.09% -0.95% -1.11% -
  Horiz. % 140.70% 138.04% 129.04% 87.08% 97.95% 98.89% 100.00%
PBT 31,165 27,770 26,136 13,464 29,780 38,073 18,604 40.92%
  QoQ % 12.22% 6.25% 94.12% -54.79% -21.78% 104.65% -
  Horiz. % 167.52% 149.27% 140.49% 72.37% 160.07% 204.65% 100.00%
Tax -5,738 -5,366 -4,926 -3,360 -3,693 -3,449 -3,436 40.63%
  QoQ % -6.92% -8.95% -46.61% 9.02% -7.06% -0.39% -
  Horiz. % 167.00% 156.19% 143.36% 97.79% 107.48% 100.39% 100.00%
NP 25,427 22,404 21,210 10,104 26,087 34,624 15,168 40.98%
  QoQ % 13.49% 5.63% 109.92% -61.27% -24.66% 128.27% -
  Horiz. % 167.64% 147.71% 139.83% 66.61% 171.99% 228.27% 100.00%
NP to SH 25,427 22,404 21,210 10,104 26,087 34,624 15,168 40.98%
  QoQ % 13.49% 5.63% 109.92% -61.27% -24.66% 128.27% -
  Horiz. % 167.64% 147.71% 139.83% 66.61% 171.99% 228.27% 100.00%
Tax Rate 18.41 % 19.32 % 18.85 % 24.96 % 12.40 % 9.06 % 18.47 % -0.22%
  QoQ % -4.71% 2.49% -24.48% 101.29% 36.87% -50.95% -
  Horiz. % 99.68% 104.60% 102.06% 135.14% 67.14% 49.05% 100.00%
Total Cost 42,629 44,362 41,206 32,016 21,289 13,205 33,200 18.08%
  QoQ % -3.91% 7.66% 28.70% 50.39% 61.22% -60.22% -
  Horiz. % 128.40% 133.62% 124.11% 96.43% 64.12% 39.78% 100.00%
Net Worth 285,673 277,685 277,798 272,808 267,569 297,993 308,226 -4.93%
  QoQ % 2.88% -0.04% 1.83% 1.96% -10.21% -3.32% -
  Horiz. % 92.68% 90.09% 90.13% 88.51% 86.81% 96.68% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,208 - - - 42,567 - 64,889 -60.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.98% 0.00% 0.00% 0.00% 65.60% 0.00% 100.00%
Div Payout % 63.75 % - % - % - % 163.18 % - % 427.81 % -71.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.90% 0.00% 0.00% 0.00% 38.14% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 285,673 277,685 277,798 272,808 267,569 297,993 308,226 -4.93%
  QoQ % 2.88% -0.04% 1.83% 1.96% -10.21% -3.32% -
  Horiz. % 92.68% 90.09% 90.13% 88.51% 86.81% 96.68% 100.00%
NOSH 202,605 202,689 202,772 202,080 202,703 202,716 202,780 -0.06%
  QoQ % -0.04% -0.04% 0.34% -0.31% -0.01% -0.03% -
  Horiz. % 99.91% 99.96% 100.00% 99.65% 99.96% 99.97% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.36 % 33.56 % 33.98 % 23.99 % 55.06 % 72.39 % 31.36 % 12.34%
  QoQ % 11.32% -1.24% 41.64% -56.43% -23.94% 130.84% -
  Horiz. % 119.13% 107.02% 108.35% 76.50% 175.57% 230.84% 100.00%
ROE 8.90 % 8.07 % 7.64 % 3.70 % 9.75 % 11.62 % 4.92 % 48.30%
  QoQ % 10.29% 5.63% 106.49% -62.05% -16.09% 136.18% -
  Horiz. % 180.89% 164.02% 155.28% 75.20% 198.17% 236.18% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.59 32.94 30.78 20.84 23.37 23.59 23.85 25.57%
  QoQ % 1.97% 7.02% 47.70% -10.83% -0.93% -1.09% -
  Horiz. % 140.84% 138.11% 129.06% 87.38% 97.99% 98.91% 100.00%
EPS 12.55 11.05 10.46 5.00 12.87 17.08 7.48 41.06%
  QoQ % 13.57% 5.64% 109.20% -61.15% -24.65% 128.34% -
  Horiz. % 167.78% 147.73% 139.84% 66.84% 172.06% 228.34% 100.00%
DPS 8.00 0.00 0.00 0.00 21.00 0.00 32.00 -60.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 0.00% 0.00% 65.62% 0.00% 100.00%
NAPS 1.4100 1.3700 1.3700 1.3500 1.3200 1.4700 1.5200 -4.87%
  QoQ % 2.92% 0.00% 1.48% 2.27% -10.20% -3.29% -
  Horiz. % 92.76% 90.13% 90.13% 88.82% 86.84% 96.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.87 31.26 29.23 19.72 22.18 22.40 22.65 25.49%
  QoQ % 1.95% 6.94% 48.23% -11.09% -0.98% -1.10% -
  Horiz. % 140.71% 138.01% 129.05% 87.06% 97.92% 98.90% 100.00%
EPS 11.91 10.49 9.93 4.73 12.22 16.21 7.10 41.05%
  QoQ % 13.54% 5.64% 109.94% -61.29% -24.61% 128.31% -
  Horiz. % 167.75% 147.75% 139.86% 66.62% 172.11% 228.31% 100.00%
DPS 7.59 0.00 0.00 0.00 19.93 0.00 30.38 -60.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.98% 0.00% 0.00% 0.00% 65.60% 0.00% 100.00%
NAPS 1.3377 1.3002 1.3008 1.2774 1.2529 1.3953 1.4433 -4.93%
  QoQ % 2.88% -0.05% 1.83% 1.96% -10.21% -3.33% -
  Horiz. % 92.68% 90.09% 90.13% 88.51% 86.81% 96.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.1700 1.1700 1.1800 1.1400 1.1000 1.1700 1.0300 -
P/RPS 3.48 3.55 3.83 5.47 4.71 4.96 4.32 -13.39%
  QoQ % -1.97% -7.31% -29.98% 16.14% -5.04% 14.81% -
  Horiz. % 80.56% 82.18% 88.66% 126.62% 109.03% 114.81% 100.00%
P/EPS 9.32 10.59 11.28 22.80 8.55 6.85 13.77 -22.86%
  QoQ % -11.99% -6.12% -50.53% 166.67% 24.82% -50.25% -
  Horiz. % 67.68% 76.91% 81.92% 165.58% 62.09% 49.75% 100.00%
EY 10.73 9.45 8.86 4.39 11.70 14.60 7.26 29.66%
  QoQ % 13.54% 6.66% 101.82% -62.48% -19.86% 101.10% -
  Horiz. % 147.80% 130.17% 122.04% 60.47% 161.16% 201.10% 100.00%
DY 6.84 0.00 0.00 0.00 19.09 0.00 31.07 -63.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.01% 0.00% 0.00% 0.00% 61.44% 0.00% 100.00%
P/NAPS 0.83 0.85 0.86 0.84 0.83 0.80 0.68 14.17%
  QoQ % -2.35% -1.16% 2.38% 1.20% 3.75% 17.65% -
  Horiz. % 122.06% 125.00% 126.47% 123.53% 122.06% 117.65% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 -
Price 1.2000 1.1900 1.2600 1.2000 1.1000 1.1300 1.2400 -
P/RPS 3.57 3.61 4.09 5.76 4.71 4.79 5.20 -22.12%
  QoQ % -1.11% -11.74% -28.99% 22.29% -1.67% -7.88% -
  Horiz. % 68.65% 69.42% 78.65% 110.77% 90.58% 92.12% 100.00%
P/EPS 9.56 10.77 12.05 24.00 8.55 6.62 16.58 -30.65%
  QoQ % -11.23% -10.62% -49.79% 180.70% 29.15% -60.07% -
  Horiz. % 57.66% 64.96% 72.68% 144.75% 51.57% 39.93% 100.00%
EY 10.46 9.29 8.30 4.17 11.70 15.12 6.03 44.22%
  QoQ % 12.59% 11.93% 99.04% -64.36% -22.62% 150.75% -
  Horiz. % 173.47% 154.06% 137.65% 69.15% 194.03% 250.75% 100.00%
DY 6.67 0.00 0.00 0.00 19.09 0.00 25.81 -59.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.84% 0.00% 0.00% 0.00% 73.96% 0.00% 100.00%
P/NAPS 0.85 0.87 0.92 0.89 0.83 0.77 0.82 2.42%
  QoQ % -2.30% -5.43% 3.37% 7.23% 7.79% -6.10% -
  Horiz. % 103.66% 106.10% 112.20% 108.54% 101.22% 93.90% 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
 
 

373  432  496  886 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.345+0.08 
 HIBISCS 0.695+0.035 
 ASB 0.175+0.04 
 SAPNRG 0.1050.00 
 CAREPLS 1.71+0.17 
 SANICHI 0.11-0.005 
 KNM 0.255+0.005 
 ACOSTEC 0.685+0.185 
 K1 0.51-0.03 
 AT 0.10-0.005 

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