Highlights

[APEX] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -80.82%    YoY -     -40.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 40,789 31,319 21,022 10,953 43,878 34,834 25,174 37.83%
  QoQ % 30.24% 48.98% 91.93% -75.04% 25.96% 38.37% -
  Horiz. % 162.03% 124.41% 83.51% 43.51% 174.30% 138.37% 100.00%
PBT 11,307 7,378 2,605 3,774 18,414 14,142 10,692 3.79%
  QoQ % 53.25% 183.22% -30.98% -79.50% 30.21% 32.27% -
  Horiz. % 105.75% 69.00% 24.36% 35.30% 172.22% 132.27% 100.00%
Tax -3,112 -2,129 -876 -1,081 -4,374 -3,253 -2,337 20.97%
  QoQ % -46.17% -143.04% 18.96% 75.29% -34.46% -39.20% -
  Horiz. % 133.16% 91.10% 37.48% 46.26% 187.16% 139.20% 100.00%
NP 8,195 5,249 1,729 2,693 14,040 10,889 8,355 -1.28%
  QoQ % 56.12% 203.59% -35.80% -80.82% 28.94% 30.33% -
  Horiz. % 98.08% 62.82% 20.69% 32.23% 168.04% 130.33% 100.00%
NP to SH 8,195 5,249 1,729 2,693 14,040 10,889 8,355 -1.28%
  QoQ % 56.12% 203.59% -35.80% -80.82% 28.94% 30.33% -
  Horiz. % 98.08% 62.82% 20.69% 32.23% 168.04% 130.33% 100.00%
Tax Rate 27.52 % 28.86 % 33.63 % 28.64 % 23.75 % 23.00 % 21.86 % 16.54%
  QoQ % -4.64% -14.18% 17.42% 20.59% 3.26% 5.22% -
  Horiz. % 125.89% 132.02% 153.84% 131.02% 108.65% 105.22% 100.00%
Total Cost 32,594 26,070 19,293 8,260 29,838 23,945 16,819 55.25%
  QoQ % 25.02% 35.13% 133.57% -72.32% 24.61% 42.37% -
  Horiz. % 193.79% 155.00% 114.71% 49.11% 177.41% 142.37% 100.00%
Net Worth 299,907 297,880 293,828 309,666 289,775 285,723 283,697 3.76%
  QoQ % 0.68% 1.38% -5.11% 6.86% 1.42% 0.71% -
  Horiz. % 105.71% 105.00% 103.57% 109.15% 102.14% 100.71% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 4,052 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 28.87 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 299,907 297,880 293,828 309,666 289,775 285,723 283,697 3.76%
  QoQ % 0.68% 1.38% -5.11% 6.86% 1.42% 0.71% -
  Horiz. % 105.71% 105.00% 103.57% 109.15% 102.14% 100.71% 100.00%
NOSH 202,640 202,640 202,640 213,563 202,640 202,641 202,641 -0.00%
  QoQ % 0.00% 0.00% -5.11% 5.39% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 105.39% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.09 % 16.76 % 8.22 % 24.59 % 32.00 % 31.26 % 33.19 % -28.38%
  QoQ % 19.87% 103.89% -66.57% -23.16% 2.37% -5.82% -
  Horiz. % 60.53% 50.50% 24.77% 74.09% 96.41% 94.18% 100.00%
ROE 2.73 % 1.76 % 0.59 % 0.87 % 4.85 % 3.81 % 2.95 % -5.02%
  QoQ % 55.11% 198.31% -32.18% -82.06% 27.30% 29.15% -
  Horiz. % 92.54% 59.66% 20.00% 29.49% 164.41% 129.15% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.13 15.46 10.37 5.13 21.65 17.19 12.42 37.86%
  QoQ % 30.21% 49.08% 102.14% -76.30% 25.95% 38.41% -
  Horiz. % 162.08% 124.48% 83.49% 41.30% 174.32% 138.41% 100.00%
EPS 4.04 2.59 0.85 1.33 6.93 5.37 4.12 -1.30%
  QoQ % 55.98% 204.71% -36.09% -80.81% 29.05% 30.34% -
  Horiz. % 98.06% 62.86% 20.63% 32.28% 168.20% 130.34% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4800 1.4700 1.4500 1.4500 1.4300 1.4100 1.4000 3.76%
  QoQ % 0.68% 1.38% 0.00% 1.40% 1.42% 0.71% -
  Horiz. % 105.71% 105.00% 103.57% 103.57% 102.14% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.10 14.66 9.84 5.13 20.55 16.31 11.79 37.82%
  QoQ % 30.29% 48.98% 91.81% -75.04% 26.00% 38.34% -
  Horiz. % 162.00% 124.34% 83.46% 43.51% 174.30% 138.34% 100.00%
EPS 3.84 2.46 0.81 1.33 6.57 5.10 3.91 -1.19%
  QoQ % 56.10% 203.70% -39.10% -79.76% 28.82% 30.43% -
  Horiz. % 98.21% 62.92% 20.72% 34.02% 168.03% 130.43% 100.00%
DPS 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4043 1.3948 1.3758 1.4500 1.3569 1.3379 1.3284 3.76%
  QoQ % 0.68% 1.38% -5.12% 6.86% 1.42% 0.72% -
  Horiz. % 105.71% 105.00% 103.57% 109.15% 102.15% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.9400 0.9500 0.9600 1.0800 1.4300 1.6700 1.6700 -
P/RPS 4.67 6.15 9.25 21.06 6.60 9.71 13.44 -50.48%
  QoQ % -24.07% -33.51% -56.08% 219.09% -32.03% -27.75% -
  Horiz. % 34.75% 45.76% 68.82% 156.70% 49.11% 72.25% 100.00%
P/EPS 23.24 36.68 112.51 85.65 20.64 31.08 40.50 -30.88%
  QoQ % -36.64% -67.40% 31.36% 314.97% -33.59% -23.26% -
  Horiz. % 57.38% 90.57% 277.80% 211.48% 50.96% 76.74% 100.00%
EY 4.30 2.73 0.89 1.17 4.85 3.22 2.47 44.57%
  QoQ % 57.51% 206.74% -23.93% -75.88% 50.62% 30.36% -
  Horiz. % 174.09% 110.53% 36.03% 47.37% 196.36% 130.36% 100.00%
DY 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.65 0.66 0.74 1.00 1.18 1.19 -33.79%
  QoQ % -1.54% -1.52% -10.81% -26.00% -15.25% -0.84% -
  Horiz. % 53.78% 54.62% 55.46% 62.18% 84.03% 99.16% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 29/08/18 - 22/02/18 30/11/17 24/08/17 -
Price 1.0000 0.9800 0.9300 1.0200 1.4500 1.6300 1.6000 -
P/RPS 4.97 6.34 8.96 19.89 6.70 9.48 12.88 -46.91%
  QoQ % -21.61% -29.24% -54.95% 196.87% -29.32% -26.40% -
  Horiz. % 38.59% 49.22% 69.57% 154.43% 52.02% 73.60% 100.00%
P/EPS 24.73 37.83 109.00 80.89 20.93 30.33 38.81 -25.89%
  QoQ % -34.63% -65.29% 34.75% 286.48% -30.99% -21.85% -
  Horiz. % 63.72% 97.47% 280.86% 208.43% 53.93% 78.15% 100.00%
EY 4.04 2.64 0.92 1.24 4.78 3.30 2.58 34.74%
  QoQ % 53.03% 186.96% -25.81% -74.06% 44.85% 27.91% -
  Horiz. % 156.59% 102.33% 35.66% 48.06% 185.27% 127.91% 100.00%
DY 0.00 0.00 0.00 0.00 1.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.67 0.64 0.70 1.01 1.16 1.14 -29.07%
  QoQ % 1.49% 4.69% -8.57% -30.69% -12.93% 1.75% -
  Horiz. % 59.65% 58.77% 56.14% 61.40% 88.60% 101.75% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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