Highlights

[APEX] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     56.12%    YoY -     -41.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 25,600 17,519 9,299 40,789 31,319 21,022 10,953 76.03%
  QoQ % 46.13% 88.40% -77.20% 30.24% 48.98% 91.93% -
  Horiz. % 233.73% 159.95% 84.90% 372.40% 285.94% 191.93% 100.00%
PBT 7,084 5,333 2,505 11,307 7,378 2,605 3,774 52.11%
  QoQ % 32.83% 112.89% -77.85% 53.25% 183.22% -30.98% -
  Horiz. % 187.71% 141.31% 66.38% 299.60% 195.50% 69.02% 100.00%
Tax -2,523 -1,657 -785 -3,112 -2,129 -876 -1,081 75.86%
  QoQ % -52.26% -111.08% 74.78% -46.17% -143.04% 18.96% -
  Horiz. % 233.40% 153.28% 72.62% 287.88% 196.95% 81.04% 100.00%
NP 4,561 3,676 1,720 8,195 5,249 1,729 2,693 42.04%
  QoQ % 24.08% 113.72% -79.01% 56.12% 203.59% -35.80% -
  Horiz. % 169.37% 136.50% 63.87% 304.31% 194.91% 64.20% 100.00%
NP to SH 4,561 3,676 1,720 8,195 5,249 1,729 2,693 42.04%
  QoQ % 24.08% 113.72% -79.01% 56.12% 203.59% -35.80% -
  Horiz. % 169.37% 136.50% 63.87% 304.31% 194.91% 64.20% 100.00%
Tax Rate 35.62 % 31.07 % 31.34 % 27.52 % 28.86 % 33.63 % 28.64 % 15.64%
  QoQ % 14.64% -0.86% 13.88% -4.64% -14.18% 17.42% -
  Horiz. % 124.37% 108.48% 109.43% 96.09% 100.77% 117.42% 100.00%
Total Cost 21,039 13,843 7,579 32,594 26,070 19,293 8,260 86.40%
  QoQ % 51.98% 82.65% -76.75% 25.02% 35.13% 133.57% -
  Horiz. % 254.71% 167.59% 91.76% 394.60% 315.62% 233.57% 100.00%
Net Worth 299,907 303,960 301,933 299,907 297,880 293,828 309,666 -2.11%
  QoQ % -1.33% 0.67% 0.68% 0.68% 1.38% -5.11% -
  Horiz. % 96.85% 98.16% 97.50% 96.85% 96.19% 94.89% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 4,052 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 235.63 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 299,907 303,960 301,933 299,907 297,880 293,828 309,666 -2.11%
  QoQ % -1.33% 0.67% 0.68% 0.68% 1.38% -5.11% -
  Horiz. % 96.85% 98.16% 97.50% 96.85% 96.19% 94.89% 100.00%
NOSH 202,640 202,640 202,640 202,640 202,640 202,640 213,563 -3.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.11% -
  Horiz. % 94.89% 94.89% 94.89% 94.89% 94.89% 94.89% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 17.82 % 20.98 % 18.50 % 20.09 % 16.76 % 8.22 % 24.59 % -19.30%
  QoQ % -15.06% 13.41% -7.91% 19.87% 103.89% -66.57% -
  Horiz. % 72.47% 85.32% 75.23% 81.70% 68.16% 33.43% 100.00%
ROE 1.52 % 1.21 % 0.57 % 2.73 % 1.76 % 0.59 % 0.87 % 45.01%
  QoQ % 25.62% 112.28% -79.12% 55.11% 198.31% -32.18% -
  Horiz. % 174.71% 139.08% 65.52% 313.79% 202.30% 67.82% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.63 8.65 4.59 20.13 15.46 10.37 5.13 82.23%
  QoQ % 46.01% 88.45% -77.20% 30.21% 49.08% 102.14% -
  Horiz. % 246.20% 168.62% 89.47% 392.40% 301.36% 202.14% 100.00%
EPS 2.25 1.81 0.85 4.04 2.59 0.85 1.33 41.93%
  QoQ % 24.31% 112.94% -78.96% 55.98% 204.71% -36.09% -
  Horiz. % 169.17% 136.09% 63.91% 303.76% 194.74% 63.91% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.4800 1.5000 1.4900 1.4800 1.4700 1.4500 1.4500 1.37%
  QoQ % -1.33% 0.67% 0.68% 0.68% 1.38% 0.00% -
  Horiz. % 102.07% 103.45% 102.76% 102.07% 101.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.99 8.20 4.35 19.10 14.66 9.84 5.13 76.03%
  QoQ % 46.22% 88.51% -77.23% 30.29% 48.98% 91.81% -
  Horiz. % 233.72% 159.84% 84.80% 372.32% 285.77% 191.81% 100.00%
EPS 2.14 1.72 0.81 3.84 2.46 0.81 1.33 37.27%
  QoQ % 24.42% 112.35% -78.91% 56.10% 203.70% -39.10% -
  Horiz. % 160.90% 129.32% 60.90% 288.72% 184.96% 60.90% 100.00%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.4043 1.4233 1.4138 1.4043 1.3948 1.3758 1.4500 -2.11%
  QoQ % -1.33% 0.67% 0.68% 0.68% 1.38% -5.12% -
  Horiz. % 96.85% 98.16% 97.50% 96.85% 96.19% 94.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.8000 0.9200 1.0500 0.9400 0.9500 0.9600 1.0800 -
P/RPS 6.33 10.64 22.88 4.67 6.15 9.25 21.06 -55.10%
  QoQ % -40.51% -53.50% 389.94% -24.07% -33.51% -56.08% -
  Horiz. % 30.06% 50.52% 108.64% 22.17% 29.20% 43.92% 100.00%
P/EPS 35.54 50.72 123.70 23.24 36.68 112.51 85.65 -44.34%
  QoQ % -29.93% -59.00% 432.27% -36.64% -67.40% 31.36% -
  Horiz. % 41.49% 59.22% 144.42% 27.13% 42.83% 131.36% 100.00%
EY 2.81 1.97 0.81 4.30 2.73 0.89 1.17 79.25%
  QoQ % 42.64% 143.21% -81.16% 57.51% 206.74% -23.93% -
  Horiz. % 240.17% 168.38% 69.23% 367.52% 233.33% 76.07% 100.00%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.54 0.61 0.70 0.64 0.65 0.66 0.74 -18.93%
  QoQ % -11.48% -12.86% 9.38% -1.54% -1.52% -10.81% -
  Horiz. % 72.97% 82.43% 94.59% 86.49% 87.84% 89.19% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 29/08/19 30/05/19 21/02/19 22/11/18 29/08/18 - -
Price 0.8900 0.8450 0.9800 1.0000 0.9800 0.9300 1.0200 -
P/RPS 7.04 9.77 21.36 4.97 6.34 8.96 19.89 -49.93%
  QoQ % -27.94% -54.26% 329.78% -21.61% -29.24% -54.95% -
  Horiz. % 35.39% 49.12% 107.39% 24.99% 31.88% 45.05% 100.00%
P/EPS 39.54 46.58 115.46 24.73 37.83 109.00 80.89 -37.92%
  QoQ % -15.11% -59.66% 366.88% -34.63% -65.29% 34.75% -
  Horiz. % 48.88% 57.58% 142.74% 30.57% 46.77% 134.75% 100.00%
EY 2.53 2.15 0.87 4.04 2.64 0.92 1.24 60.80%
  QoQ % 17.67% 147.13% -78.47% 53.03% 186.96% -25.81% -
  Horiz. % 204.03% 173.39% 70.16% 325.81% 212.90% 74.19% 100.00%
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.60 0.56 0.66 0.68 0.67 0.64 0.70 -9.76%
  QoQ % 7.14% -15.15% -2.94% 1.49% 4.69% -8.57% -
  Horiz. % 85.71% 80.00% 94.29% 97.14% 95.71% 91.43% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS