Highlights

[APEX] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     49.39%    YoY -     44.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 20,801 10,403 72,203 60,934 38,363 18,411 68,056 -54.72%
  QoQ % 99.95% -85.59% 18.49% 58.84% 108.37% -72.95% -
  Horiz. % 30.56% 15.29% 106.09% 89.54% 56.37% 27.05% 100.00%
PBT 7,876 4,150 34,733 29,260 19,421 13,699 31,165 -60.13%
  QoQ % 89.78% -88.05% 18.70% 50.66% 41.77% -56.04% -
  Horiz. % 25.27% 13.32% 111.45% 93.89% 62.32% 43.96% 100.00%
Tax -1,666 -903 -5,897 -5,034 -3,204 -1,925 -5,738 -56.25%
  QoQ % -84.50% 84.69% -17.14% -57.12% -66.44% 66.45% -
  Horiz. % 29.03% 15.74% 102.77% 87.73% 55.84% 33.55% 100.00%
NP 6,210 3,247 28,836 24,226 16,217 11,774 25,427 -61.03%
  QoQ % 91.25% -88.74% 19.03% 49.39% 37.74% -53.69% -
  Horiz. % 24.42% 12.77% 113.41% 95.28% 63.78% 46.31% 100.00%
NP to SH 6,210 3,247 28,836 24,226 16,217 11,774 25,427 -61.03%
  QoQ % 91.25% -88.74% 19.03% 49.39% 37.74% -53.69% -
  Horiz. % 24.42% 12.77% 113.41% 95.28% 63.78% 46.31% 100.00%
Tax Rate 21.15 % 21.76 % 16.98 % 17.20 % 16.50 % 14.05 % 18.41 % 9.72%
  QoQ % -2.80% 28.15% -1.28% 4.24% 17.44% -23.68% -
  Horiz. % 114.88% 118.20% 92.23% 93.43% 89.63% 76.32% 100.00%
Total Cost 14,591 7,156 43,367 36,708 22,146 6,637 42,629 -51.16%
  QoQ % 103.90% -83.50% 18.14% 65.75% 233.67% -84.43% -
  Horiz. % 34.23% 16.79% 101.73% 86.11% 51.95% 15.57% 100.00%
Net Worth 273,970 282,083 291,804 287,873 295,960 291,816 285,673 -2.76%
  QoQ % -2.88% -3.33% 1.37% -2.73% 1.42% 2.15% -
  Horiz. % 95.90% 98.74% 102.15% 100.77% 103.60% 102.15% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 24,317 - - - 16,208 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.03% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 84.33 % - % - % - % 63.75 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.28% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 273,970 282,083 291,804 287,873 295,960 291,816 285,673 -2.76%
  QoQ % -2.88% -3.33% 1.37% -2.73% 1.42% 2.15% -
  Horiz. % 95.90% 98.74% 102.15% 100.77% 103.60% 102.15% 100.00%
NOSH 202,941 202,937 202,642 202,728 202,712 202,650 202,605 0.11%
  QoQ % 0.00% 0.15% -0.04% 0.01% 0.03% 0.02% -
  Horiz. % 100.17% 100.16% 100.02% 100.06% 100.05% 100.02% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 29.85 % 31.21 % 39.94 % 39.76 % 42.27 % 63.95 % 37.36 % -13.93%
  QoQ % -4.36% -21.86% 0.45% -5.94% -33.90% 71.17% -
  Horiz. % 79.90% 83.54% 106.91% 106.42% 113.14% 171.17% 100.00%
ROE 2.27 % 1.15 % 9.88 % 8.42 % 5.48 % 4.03 % 8.90 % -59.88%
  QoQ % 97.39% -88.36% 17.34% 53.65% 35.98% -54.72% -
  Horiz. % 25.51% 12.92% 111.01% 94.61% 61.57% 45.28% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.25 5.13 35.63 30.06 18.92 9.09 33.59 -54.77%
  QoQ % 99.81% -85.60% 18.53% 58.88% 108.14% -72.94% -
  Horiz. % 30.52% 15.27% 106.07% 89.49% 56.33% 27.06% 100.00%
EPS 3.06 1.60 14.23 11.95 8.00 5.81 12.55 -61.07%
  QoQ % 91.25% -88.76% 19.08% 49.37% 37.69% -53.71% -
  Horiz. % 24.38% 12.75% 113.39% 95.22% 63.75% 46.29% 100.00%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3500 1.3900 1.4400 1.4200 1.4600 1.4400 1.4100 -2.87%
  QoQ % -2.88% -3.47% 1.41% -2.74% 1.39% 2.13% -
  Horiz. % 95.74% 98.58% 102.13% 100.71% 103.55% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.74 4.87 33.81 28.53 17.96 8.62 31.87 -54.73%
  QoQ % 100.00% -85.60% 18.51% 58.85% 108.35% -72.95% -
  Horiz. % 30.56% 15.28% 106.09% 89.52% 56.35% 27.05% 100.00%
EPS 2.91 1.52 13.50 11.34 7.59 5.51 11.91 -61.02%
  QoQ % 91.45% -88.74% 19.05% 49.41% 37.75% -53.74% -
  Horiz. % 24.43% 12.76% 113.35% 95.21% 63.73% 46.26% 100.00%
DPS 0.00 0.00 11.39 0.00 0.00 0.00 7.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.07% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2829 1.3208 1.3664 1.3480 1.3858 1.3664 1.3377 -2.76%
  QoQ % -2.87% -3.34% 1.36% -2.73% 1.42% 2.15% -
  Horiz. % 95.90% 98.74% 102.15% 100.77% 103.60% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.3900 1.4200 1.4500 1.5400 1.6000 1.3800 1.1700 -
P/RPS 13.56 27.70 4.07 5.12 8.45 15.19 3.48 148.24%
  QoQ % -51.05% 580.59% -20.51% -39.41% -44.37% 336.49% -
  Horiz. % 389.66% 795.98% 116.95% 147.13% 242.82% 436.49% 100.00%
P/EPS 45.42 88.75 10.19 12.89 20.00 23.75 9.32 188.28%
  QoQ % -48.82% 770.95% -20.95% -35.55% -15.79% 154.83% -
  Horiz. % 487.34% 952.25% 109.33% 138.30% 214.59% 254.83% 100.00%
EY 2.20 1.13 9.81 7.76 5.00 4.21 10.73 -65.33%
  QoQ % 94.69% -88.48% 26.42% 55.20% 18.76% -60.76% -
  Horiz. % 20.50% 10.53% 91.43% 72.32% 46.60% 39.24% 100.00%
DY 0.00 0.00 8.28 0.00 0.00 0.00 6.84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.05% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.03 1.02 1.01 1.08 1.10 0.96 0.83 15.53%
  QoQ % 0.98% 0.99% -6.48% -1.82% 14.58% 15.66% -
  Horiz. % 124.10% 122.89% 121.69% 130.12% 132.53% 115.66% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 25/02/15 27/11/14 13/08/14 27/05/14 27/02/14 -
Price 1.4500 1.4300 1.5000 1.5000 1.4000 1.5100 1.2000 -
P/RPS 14.15 27.90 4.21 4.99 7.40 16.62 3.57 151.09%
  QoQ % -49.28% 562.71% -15.63% -32.57% -55.48% 365.55% -
  Horiz. % 396.36% 781.51% 117.93% 139.78% 207.28% 465.55% 100.00%
P/EPS 47.39 89.37 10.54 12.55 17.50 25.99 9.56 191.58%
  QoQ % -46.97% 747.91% -16.02% -28.29% -32.67% 171.86% -
  Horiz. % 495.71% 934.83% 110.25% 131.28% 183.05% 271.86% 100.00%
EY 2.11 1.12 9.49 7.97 5.71 3.85 10.46 -65.71%
  QoQ % 88.39% -88.20% 19.07% 39.58% 48.31% -63.19% -
  Horiz. % 20.17% 10.71% 90.73% 76.20% 54.59% 36.81% 100.00%
DY 0.00 0.00 8.00 0.00 0.00 0.00 6.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.94% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.03 1.04 1.06 0.96 1.05 0.85 16.63%
  QoQ % 3.88% -0.96% -1.89% 10.42% -8.57% 23.53% -
  Horiz. % 125.88% 121.18% 122.35% 124.71% 112.94% 123.53% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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