Highlights

[APEX] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 15-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -57.04%    YoY -     194.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 43,878 34,834 25,174 12,777 36,727 27,271 17,107 87.06%
  QoQ % 25.96% 38.37% 97.03% -65.21% 34.67% 59.41% -
  Horiz. % 256.49% 203.62% 147.16% 74.69% 214.69% 159.41% 100.00%
PBT 18,414 14,142 10,692 5,630 14,438 10,409 5,902 113.08%
  QoQ % 30.21% 32.27% 89.91% -61.01% 38.71% 76.36% -
  Horiz. % 312.00% 239.61% 181.16% 95.39% 244.63% 176.36% 100.00%
Tax -4,374 -3,253 -2,337 -1,117 -3,933 -3,041 -1,881 75.25%
  QoQ % -34.46% -39.20% -109.22% 71.60% -29.33% -61.67% -
  Horiz. % 232.54% 172.94% 124.24% 59.38% 209.09% 161.67% 100.00%
NP 14,040 10,889 8,355 4,513 10,505 7,368 4,021 129.63%
  QoQ % 28.94% 30.33% 85.13% -57.04% 42.58% 83.24% -
  Horiz. % 349.17% 270.80% 207.78% 112.24% 261.25% 183.24% 100.00%
NP to SH 14,040 10,889 8,355 4,513 10,505 7,368 4,021 129.63%
  QoQ % 28.94% 30.33% 85.13% -57.04% 42.58% 83.24% -
  Horiz. % 349.17% 270.80% 207.78% 112.24% 261.25% 183.24% 100.00%
Tax Rate 23.75 % 23.00 % 21.86 % 19.84 % 27.24 % 29.22 % 31.87 % -17.76%
  QoQ % 3.26% 5.22% 10.18% -27.17% -6.78% -8.32% -
  Horiz. % 74.52% 72.17% 68.59% 62.25% 85.47% 91.68% 100.00%
Total Cost 29,838 23,945 16,819 8,264 26,222 19,903 13,086 72.98%
  QoQ % 24.61% 42.37% 103.52% -68.48% 31.75% 52.09% -
  Horiz. % 228.01% 182.98% 128.53% 63.15% 200.38% 152.09% 100.00%
Net Worth 289,775 285,723 283,697 289,779 285,726 283,701 280,251 2.25%
  QoQ % 1.42% 0.71% -2.10% 1.42% 0.71% 1.23% -
  Horiz. % 103.40% 101.95% 101.23% 103.40% 101.95% 101.23% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,052 - - - 10,132 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 28.87 % - % - % - % 96.45 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.93% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 289,775 285,723 283,697 289,779 285,726 283,701 280,251 2.25%
  QoQ % 1.42% 0.71% -2.10% 1.42% 0.71% 1.23% -
  Horiz. % 103.40% 101.95% 101.23% 103.40% 101.95% 101.23% 100.00%
NOSH 202,640 202,641 202,641 202,643 202,643 202,644 203,080 -0.14%
  QoQ % -0.00% 0.00% -0.00% 0.00% -0.00% -0.22% -
  Horiz. % 99.78% 99.78% 99.78% 99.78% 99.78% 99.78% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 32.00 % 31.26 % 33.19 % 35.32 % 28.60 % 27.02 % 23.50 % 22.78%
  QoQ % 2.37% -5.82% -6.03% 23.50% 5.85% 14.98% -
  Horiz. % 136.17% 133.02% 141.23% 150.30% 121.70% 114.98% 100.00%
ROE 4.85 % 3.81 % 2.95 % 1.56 % 3.68 % 2.60 % 1.43 % 125.24%
  QoQ % 27.30% 29.15% 89.10% -57.61% 41.54% 81.82% -
  Horiz. % 339.16% 266.43% 206.29% 109.09% 257.34% 181.82% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.65 17.19 12.42 6.31 18.12 13.46 8.42 87.36%
  QoQ % 25.95% 38.41% 96.83% -65.18% 34.62% 59.86% -
  Horiz. % 257.13% 204.16% 147.51% 74.94% 215.20% 159.86% 100.00%
EPS 6.93 5.37 4.12 2.23 5.18 3.64 1.98 130.00%
  QoQ % 29.05% 30.34% 84.75% -56.95% 42.31% 83.84% -
  Horiz. % 350.00% 271.21% 208.08% 112.63% 261.62% 183.84% 100.00%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4300 1.4100 1.4000 1.4300 1.4100 1.4000 1.3800 2.39%
  QoQ % 1.42% 0.71% -2.10% 1.42% 0.71% 1.45% -
  Horiz. % 103.62% 102.17% 101.45% 103.62% 102.17% 101.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.55 16.31 11.79 5.98 17.20 12.77 8.01 87.09%
  QoQ % 26.00% 38.34% 97.16% -65.23% 34.69% 59.43% -
  Horiz. % 256.55% 203.62% 147.19% 74.66% 214.73% 159.43% 100.00%
EPS 6.57 5.10 3.91 2.11 4.92 3.45 1.88 129.76%
  QoQ % 28.82% 30.43% 85.31% -57.11% 42.61% 83.51% -
  Horiz. % 349.47% 271.28% 207.98% 112.23% 261.70% 183.51% 100.00%
DPS 1.90 0.00 0.00 0.00 4.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.08% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3569 1.3379 1.3284 1.3569 1.3379 1.3284 1.3123 2.25%
  QoQ % 1.42% 0.72% -2.10% 1.42% 0.72% 1.23% -
  Horiz. % 103.40% 101.95% 101.23% 103.40% 101.95% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.4300 1.6700 1.6700 1.4000 1.4500 1.5000 1.6500 -
P/RPS 6.60 9.71 13.44 22.20 8.00 11.15 19.59 -51.49%
  QoQ % -32.03% -27.75% -39.46% 177.50% -28.25% -43.08% -
  Horiz. % 33.69% 49.57% 68.61% 113.32% 40.84% 56.92% 100.00%
P/EPS 20.64 31.08 40.50 62.86 27.97 41.25 83.33 -60.46%
  QoQ % -33.59% -23.26% -35.57% 124.74% -32.19% -50.50% -
  Horiz. % 24.77% 37.30% 48.60% 75.44% 33.57% 49.50% 100.00%
EY 4.85 3.22 2.47 1.59 3.58 2.42 1.20 153.09%
  QoQ % 50.62% 30.36% 55.35% -55.59% 47.93% 101.67% -
  Horiz. % 404.17% 268.33% 205.83% 132.50% 298.33% 201.67% 100.00%
DY 1.40 0.00 0.00 0.00 3.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.58% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.00 1.18 1.19 0.98 1.03 1.07 1.20 -11.42%
  QoQ % -15.25% -0.84% 21.43% -4.85% -3.74% -10.83% -
  Horiz. % 83.33% 98.33% 99.17% 81.67% 85.83% 89.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 30/11/17 24/08/17 15/05/17 20/02/17 24/11/16 23/08/16 -
Price 1.4500 1.6300 1.6000 1.8000 1.3600 1.5600 1.6800 -
P/RPS 6.70 9.48 12.88 28.55 7.50 11.59 19.94 -51.57%
  QoQ % -29.32% -26.40% -54.89% 280.67% -35.29% -41.88% -
  Horiz. % 33.60% 47.54% 64.59% 143.18% 37.61% 58.12% 100.00%
P/EPS 20.93 30.33 38.81 80.82 26.23 42.91 84.85 -60.57%
  QoQ % -30.99% -21.85% -51.98% 208.12% -38.87% -49.43% -
  Horiz. % 24.67% 35.75% 45.74% 95.25% 30.91% 50.57% 100.00%
EY 4.78 3.30 2.58 1.24 3.81 2.33 1.18 153.47%
  QoQ % 44.85% 27.91% 108.06% -67.45% 63.52% 97.46% -
  Horiz. % 405.08% 279.66% 218.64% 105.08% 322.88% 197.46% 100.00%
DY 1.38 0.00 0.00 0.00 3.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.01 1.16 1.14 1.26 0.96 1.11 1.22 -11.80%
  QoQ % -12.93% 1.75% -9.52% 31.25% -13.51% -9.02% -
  Horiz. % 82.79% 95.08% 93.44% 103.28% 78.69% 90.98% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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