Highlights

[APEX] QoQ Cumulative 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 -     -90.32%    YoY -     -36.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 50,075 31,208 10,530 47,376 35,872 24,184 98.95%
  QoQ % 35.91% 60.46% 196.37% -77.77% 32.07% 48.33% -
  Horiz. % 281.41% 207.06% 129.04% 43.54% 195.90% 148.33% 100.00%
PBT 31,165 20,828 13,068 3,366 29,780 28,555 9,302 123.41%
  QoQ % 49.63% 59.38% 288.24% -88.70% 4.29% 206.98% -
  Horiz. % 335.04% 223.91% 140.49% 36.19% 320.15% 306.98% 100.00%
Tax -5,738 -4,025 -2,463 -840 -3,693 -2,587 -1,718 122.95%
  QoQ % -42.56% -63.42% -193.21% 77.25% -42.75% -50.58% -
  Horiz. % 333.99% 234.28% 143.36% 48.89% 214.96% 150.58% 100.00%
NP 25,427 16,803 10,605 2,526 26,087 25,968 7,584 123.52%
  QoQ % 51.32% 58.44% 319.83% -90.32% 0.46% 242.41% -
  Horiz. % 335.27% 221.56% 139.83% 33.31% 343.97% 342.41% 100.00%
NP to SH 25,427 16,803 10,605 2,526 26,087 25,968 7,584 123.52%
  QoQ % 51.32% 58.44% 319.83% -90.32% 0.46% 242.41% -
  Horiz. % 335.27% 221.56% 139.83% 33.31% 343.97% 342.41% 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 33,272 20,603 8,004 21,289 9,904 16,600 87.21%
  QoQ % 28.12% 61.49% 157.41% -62.40% 114.95% -40.34% -
  Horiz. % 256.80% 200.43% 124.11% 48.22% 128.25% 59.66% 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 - 32,444 -36.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.96% 0.00% 0.00% 0.00% 131.20% 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 % 6.05 % 3.82 % 0.93 % 9.75 % 8.71 % 2.46 % 135.12%
  QoQ % 47.11% 58.38% 310.75% -90.46% 11.94% 254.07% -
  Horiz. % 361.79% 245.93% 155.28% 37.80% 396.34% 354.07% 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 24.71 15.39 5.21 23.37 17.70 11.93 99.02%
  QoQ % 35.94% 60.56% 195.39% -77.71% 32.03% 48.37% -
  Horiz. % 281.56% 207.12% 129.00% 43.67% 195.89% 148.37% 100.00%
EPS 12.55 8.29 5.23 1.25 12.87 12.81 3.74 123.64%
  QoQ % 51.39% 58.51% 318.40% -90.29% 0.47% 242.51% -
  Horiz. % 335.56% 221.66% 139.84% 33.42% 344.12% 342.51% 100.00%
DPS 8.00 0.00 0.00 0.00 21.00 0.00 16.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 131.25% 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 23.45 14.61 4.93 22.18 16.80 11.32 99.01%
  QoQ % 35.91% 60.51% 196.35% -77.77% 32.02% 48.41% -
  Horiz. % 281.54% 207.16% 129.06% 43.55% 195.94% 148.41% 100.00%
EPS 11.91 7.87 4.97 1.18 12.22 12.16 3.55 123.61%
  QoQ % 51.33% 58.35% 321.19% -90.34% 0.49% 242.54% -
  Horiz. % 335.49% 221.69% 140.00% 33.24% 344.23% 342.54% 100.00%
DPS 7.59 0.00 0.00 0.00 19.93 0.00 15.19 -36.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.97% 0.00% 0.00% 0.00% 131.20% 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 4.74 7.67 21.88 4.71 6.61 8.64 -45.37%
  QoQ % -26.58% -38.20% -64.95% 364.54% -28.74% -23.50% -
  Horiz. % 40.28% 54.86% 88.77% 253.24% 54.51% 76.50% 100.00%
P/EPS 9.32 14.11 22.56 91.20 8.55 9.13 27.54 -51.34%
  QoQ % -33.95% -37.46% -75.26% 966.67% -6.35% -66.85% -
  Horiz. % 33.84% 51.23% 81.92% 331.15% 31.05% 33.15% 100.00%
EY 10.73 7.09 4.43 1.10 11.70 10.95 3.63 105.56%
  QoQ % 51.34% 60.05% 302.73% -90.60% 6.85% 201.65% -
  Horiz. % 295.59% 195.32% 122.04% 30.30% 322.31% 301.65% 100.00%
DY 6.84 0.00 0.00 0.00 19.09 0.00 15.53 -42.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.04% 0.00% 0.00% 0.00% 122.92% 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 4.82 8.19 23.03 4.71 6.39 10.40 -50.88%
  QoQ % -25.93% -41.15% -64.44% 388.96% -26.29% -38.56% -
  Horiz. % 34.33% 46.35% 78.75% 221.44% 45.29% 61.44% 100.00%
P/EPS 9.56 14.35 24.09 96.00 8.55 8.82 33.16 -56.26%
  QoQ % -33.38% -40.43% -74.91% 1,022.81% -3.06% -73.40% -
  Horiz. % 28.83% 43.28% 72.65% 289.51% 25.78% 26.60% 100.00%
EY 10.46 6.97 4.15 1.04 11.70 11.34 3.02 128.40%
  QoQ % 50.07% 67.95% 299.04% -91.11% 3.17% 275.50% -
  Horiz. % 346.36% 230.79% 137.42% 34.44% 387.42% 375.50% 100.00%
DY 6.67 0.00 0.00 0.00 19.09 0.00 12.90 -35.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.71% 0.00% 0.00% 0.00% 147.98% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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