Highlights

[APEX] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -88.74%    YoY -     -72.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 45,923 32,755 20,801 10,403 72,203 60,934 38,363 12.70%
  QoQ % 40.20% 57.47% 99.95% -85.59% 18.49% 58.84% -
  Horiz. % 119.71% 85.38% 54.22% 27.12% 188.21% 158.84% 100.00%
PBT 22,127 14,377 7,876 4,150 34,733 29,260 19,421 9.06%
  QoQ % 53.91% 82.54% 89.78% -88.05% 18.70% 50.66% -
  Horiz. % 113.93% 74.03% 40.55% 21.37% 178.84% 150.66% 100.00%
Tax -3,709 -2,554 -1,666 -903 -5,897 -5,034 -3,204 10.22%
  QoQ % -45.22% -53.30% -84.50% 84.69% -17.14% -57.12% -
  Horiz. % 115.76% 79.71% 52.00% 28.18% 184.05% 157.12% 100.00%
NP 18,418 11,823 6,210 3,247 28,836 24,226 16,217 8.83%
  QoQ % 55.78% 90.39% 91.25% -88.74% 19.03% 49.39% -
  Horiz. % 113.57% 72.90% 38.29% 20.02% 177.81% 149.39% 100.00%
NP to SH 18,418 11,823 6,210 3,247 28,836 24,226 16,217 8.83%
  QoQ % 55.78% 90.39% 91.25% -88.74% 19.03% 49.39% -
  Horiz. % 113.57% 72.90% 38.29% 20.02% 177.81% 149.39% 100.00%
Tax Rate 16.76 % 17.76 % 21.15 % 21.76 % 16.98 % 17.20 % 16.50 % 1.04%
  QoQ % -5.63% -16.03% -2.80% 28.15% -1.28% 4.24% -
  Horiz. % 101.58% 107.64% 128.18% 131.88% 102.91% 104.24% 100.00%
Total Cost 27,505 20,932 14,591 7,156 43,367 36,708 22,146 15.50%
  QoQ % 31.40% 43.46% 103.90% -83.50% 18.14% 65.75% -
  Horiz. % 124.20% 94.52% 65.89% 32.31% 195.82% 165.75% 100.00%
Net Worth 285,691 279,858 273,970 282,083 291,804 287,873 295,960 -2.32%
  QoQ % 2.08% 2.15% -2.88% -3.33% 1.37% -2.73% -
  Horiz. % 96.53% 94.56% 92.57% 95.31% 98.60% 97.27% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 10,130 - - - 24,317 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.66% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 55.01 % - % - % - % 84.33 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.23% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 285,691 279,858 273,970 282,083 291,804 287,873 295,960 -2.32%
  QoQ % 2.08% 2.15% -2.88% -3.33% 1.37% -2.73% -
  Horiz. % 96.53% 94.56% 92.57% 95.31% 98.60% 97.27% 100.00%
NOSH 202,618 202,795 202,941 202,937 202,642 202,728 202,712 -0.03%
  QoQ % -0.09% -0.07% 0.00% 0.15% -0.04% 0.01% -
  Horiz. % 99.95% 100.04% 100.11% 100.11% 99.97% 100.01% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 40.11 % 36.10 % 29.85 % 31.21 % 39.94 % 39.76 % 42.27 % -3.43%
  QoQ % 11.11% 20.94% -4.36% -21.86% 0.45% -5.94% -
  Horiz. % 94.89% 85.40% 70.62% 73.83% 94.49% 94.06% 100.00%
ROE 6.45 % 4.22 % 2.27 % 1.15 % 9.88 % 8.42 % 5.48 % 11.44%
  QoQ % 52.84% 85.90% 97.39% -88.36% 17.34% 53.65% -
  Horiz. % 117.70% 77.01% 41.42% 20.99% 180.29% 153.65% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.66 16.15 10.25 5.13 35.63 30.06 18.92 12.74%
  QoQ % 40.31% 57.56% 99.81% -85.60% 18.53% 58.88% -
  Horiz. % 119.77% 85.36% 54.18% 27.11% 188.32% 158.88% 100.00%
EPS 9.09 5.83 3.06 1.60 14.23 11.95 8.00 8.86%
  QoQ % 55.92% 90.52% 91.25% -88.76% 19.08% 49.37% -
  Horiz. % 113.62% 72.88% 38.25% 20.00% 177.88% 149.38% 100.00%
DPS 5.00 0.00 0.00 0.00 12.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4100 1.3800 1.3500 1.3900 1.4400 1.4200 1.4600 -2.29%
  QoQ % 2.17% 2.22% -2.88% -3.47% 1.41% -2.74% -
  Horiz. % 96.58% 94.52% 92.47% 95.21% 98.63% 97.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.50 15.34 9.74 4.87 33.81 28.53 17.96 12.71%
  QoQ % 40.16% 57.49% 100.00% -85.60% 18.51% 58.85% -
  Horiz. % 119.71% 85.41% 54.23% 27.12% 188.25% 158.85% 100.00%
EPS 8.62 5.54 2.91 1.52 13.50 11.34 7.59 8.83%
  QoQ % 55.60% 90.38% 91.45% -88.74% 19.05% 49.41% -
  Horiz. % 113.57% 72.99% 38.34% 20.03% 177.87% 149.41% 100.00%
DPS 4.74 0.00 0.00 0.00 11.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.62% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3377 1.3104 1.2829 1.3208 1.3664 1.3480 1.3858 -2.32%
  QoQ % 2.08% 2.14% -2.87% -3.34% 1.36% -2.73% -
  Horiz. % 96.53% 94.56% 92.57% 95.31% 98.60% 97.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.9000 1.5500 1.3900 1.4200 1.4500 1.5400 1.6000 -
P/RPS 8.38 9.60 13.56 27.70 4.07 5.12 8.45 -0.55%
  QoQ % -12.71% -29.20% -51.05% 580.59% -20.51% -39.41% -
  Horiz. % 99.17% 113.61% 160.47% 327.81% 48.17% 60.59% 100.00%
P/EPS 20.90 26.59 45.42 88.75 10.19 12.89 20.00 2.97%
  QoQ % -21.40% -41.46% -48.82% 770.95% -20.95% -35.55% -
  Horiz. % 104.50% 132.95% 227.10% 443.75% 50.95% 64.45% 100.00%
EY 4.78 3.76 2.20 1.13 9.81 7.76 5.00 -2.95%
  QoQ % 27.13% 70.91% 94.69% -88.48% 26.42% 55.20% -
  Horiz. % 95.60% 75.20% 44.00% 22.60% 196.20% 155.20% 100.00%
DY 2.63 0.00 0.00 0.00 8.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.76% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.35 1.12 1.03 1.02 1.01 1.08 1.10 14.59%
  QoQ % 20.54% 8.74% 0.98% 0.99% -6.48% -1.82% -
  Horiz. % 122.73% 101.82% 93.64% 92.73% 91.82% 98.18% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 23/11/15 25/08/15 27/05/15 25/02/15 27/11/14 13/08/14 -
Price 1.8000 1.9200 1.4500 1.4300 1.5000 1.5000 1.4000 -
P/RPS 7.94 11.89 14.15 27.90 4.21 4.99 7.40 4.79%
  QoQ % -33.22% -15.97% -49.28% 562.71% -15.63% -32.57% -
  Horiz. % 107.30% 160.68% 191.22% 377.03% 56.89% 67.43% 100.00%
P/EPS 19.80 32.93 47.39 89.37 10.54 12.55 17.50 8.56%
  QoQ % -39.87% -30.51% -46.97% 747.91% -16.02% -28.29% -
  Horiz. % 113.14% 188.17% 270.80% 510.69% 60.23% 71.71% 100.00%
EY 5.05 3.04 2.11 1.12 9.49 7.97 5.71 -7.84%
  QoQ % 66.12% 44.08% 88.39% -88.20% 19.07% 39.58% -
  Horiz. % 88.44% 53.24% 36.95% 19.61% 166.20% 139.58% 100.00%
DY 2.78 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.75% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.28 1.39 1.07 1.03 1.04 1.06 0.96 21.08%
  QoQ % -7.91% 29.91% 3.88% -0.96% -1.89% 10.42% -
  Horiz. % 133.33% 144.79% 111.46% 107.29% 108.33% 110.42% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  514 

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 0.010.00 
 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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
4. All glove stocks dragged down by Top Glove - 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