Highlights

[APEX] QoQ Cumulative Quarter Result on 2019-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -79.01%    YoY -     -36.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 33,998 25,600 17,519 9,299 40,789 31,319 21,022 37.66%
  QoQ % 32.80% 46.13% 88.40% -77.20% 30.24% 48.98% -
  Horiz. % 161.73% 121.78% 83.34% 44.23% 194.03% 148.98% 100.00%
PBT 9,478 7,084 5,333 2,505 11,307 7,378 2,605 136.00%
  QoQ % 33.79% 32.83% 112.89% -77.85% 53.25% 183.22% -
  Horiz. % 363.84% 271.94% 204.72% 96.16% 434.05% 283.22% 100.00%
Tax -3,469 -2,523 -1,657 -785 -3,112 -2,129 -876 149.68%
  QoQ % -37.50% -52.26% -111.08% 74.78% -46.17% -143.04% -
  Horiz. % 396.00% 288.01% 189.16% 89.61% 355.25% 243.04% 100.00%
NP 6,009 4,561 3,676 1,720 8,195 5,249 1,729 128.92%
  QoQ % 31.75% 24.08% 113.72% -79.01% 56.12% 203.59% -
  Horiz. % 347.54% 263.79% 212.61% 99.48% 473.97% 303.59% 100.00%
NP to SH 6,009 4,561 3,676 1,720 8,195 5,249 1,729 128.92%
  QoQ % 31.75% 24.08% 113.72% -79.01% 56.12% 203.59% -
  Horiz. % 347.54% 263.79% 212.61% 99.48% 473.97% 303.59% 100.00%
Tax Rate 36.60 % 35.62 % 31.07 % 31.34 % 27.52 % 28.86 % 33.63 % 5.79%
  QoQ % 2.75% 14.64% -0.86% 13.88% -4.64% -14.18% -
  Horiz. % 108.83% 105.92% 92.39% 93.19% 81.83% 85.82% 100.00%
Total Cost 27,989 21,039 13,843 7,579 32,594 26,070 19,293 28.07%
  QoQ % 33.03% 51.98% 82.65% -76.75% 25.02% 35.13% -
  Horiz. % 145.07% 109.05% 71.75% 39.28% 168.94% 135.13% 100.00%
Net Worth 301,933 299,907 303,960 301,933 299,907 297,880 293,828 1.83%
  QoQ % 0.68% -1.33% 0.67% 0.68% 0.68% 1.38% -
  Horiz. % 102.76% 102.07% 103.45% 102.76% 102.07% 101.38% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,052 - - 4,052 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
Div Payout % 67.45 % - % - % 235.63 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.63% 0.00% 0.00% 100.00% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 301,933 299,907 303,960 301,933 299,907 297,880 293,828 1.83%
  QoQ % 0.68% -1.33% 0.67% 0.68% 0.68% 1.38% -
  Horiz. % 102.76% 102.07% 103.45% 102.76% 102.07% 101.38% 100.00%
NOSH 202,640 202,640 202,640 202,640 202,640 202,640 202,640 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.67 % 17.82 % 20.98 % 18.50 % 20.09 % 16.76 % 8.22 % 66.33%
  QoQ % -0.84% -15.06% 13.41% -7.91% 19.87% 103.89% -
  Horiz. % 214.96% 216.79% 255.23% 225.06% 244.40% 203.89% 100.00%
ROE 1.99 % 1.52 % 1.21 % 0.57 % 2.73 % 1.76 % 0.59 % 124.41%
  QoQ % 30.92% 25.62% 112.28% -79.12% 55.11% 198.31% -
  Horiz. % 337.29% 257.63% 205.08% 96.61% 462.71% 298.31% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.78 12.63 8.65 4.59 20.13 15.46 10.37 37.71%
  QoQ % 32.86% 46.01% 88.45% -77.20% 30.21% 49.08% -
  Horiz. % 161.81% 121.79% 83.41% 44.26% 194.12% 149.08% 100.00%
EPS 2.97 2.25 1.81 0.85 4.04 2.59 0.85 129.74%
  QoQ % 32.00% 24.31% 112.94% -78.96% 55.98% 204.71% -
  Horiz. % 349.41% 264.71% 212.94% 100.00% 475.29% 304.71% 100.00%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4900 1.4800 1.5000 1.4900 1.4800 1.4700 1.4500 1.83%
  QoQ % 0.68% -1.33% 0.67% 0.68% 0.68% 1.38% -
  Horiz. % 102.76% 102.07% 103.45% 102.76% 102.07% 101.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.92 11.99 8.20 4.35 19.10 14.66 9.84 37.69%
  QoQ % 32.78% 46.22% 88.51% -77.23% 30.29% 48.98% -
  Horiz. % 161.79% 121.85% 83.33% 44.21% 194.11% 148.98% 100.00%
EPS 2.81 2.14 1.72 0.81 3.84 2.46 0.81 128.65%
  QoQ % 31.31% 24.42% 112.35% -78.91% 56.10% 203.70% -
  Horiz. % 346.91% 264.20% 212.35% 100.00% 474.07% 303.70% 100.00%
DPS 1.90 0.00 0.00 1.90 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4138 1.4043 1.4233 1.4138 1.4043 1.3948 1.3758 1.83%
  QoQ % 0.68% -1.33% 0.67% 0.68% 0.68% 1.38% -
  Horiz. % 102.76% 102.07% 103.45% 102.76% 102.07% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.8000 0.8000 0.9200 1.0500 0.9400 0.9500 0.9600 -
P/RPS 4.77 6.33 10.64 22.88 4.67 6.15 9.25 -35.62%
  QoQ % -24.64% -40.51% -53.50% 389.94% -24.07% -33.51% -
  Horiz. % 51.57% 68.43% 115.03% 247.35% 50.49% 66.49% 100.00%
P/EPS 26.98 35.54 50.72 123.70 23.24 36.68 112.51 -61.30%
  QoQ % -24.09% -29.93% -59.00% 432.27% -36.64% -67.40% -
  Horiz. % 23.98% 31.59% 45.08% 109.95% 20.66% 32.60% 100.00%
EY 3.71 2.81 1.97 0.81 4.30 2.73 0.89 158.34%
  QoQ % 32.03% 42.64% 143.21% -81.16% 57.51% 206.74% -
  Horiz. % 416.85% 315.73% 221.35% 91.01% 483.15% 306.74% 100.00%
DY 2.50 0.00 0.00 1.90 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.58% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.54 0.61 0.70 0.64 0.65 0.66 -12.49%
  QoQ % 0.00% -11.48% -12.86% 9.38% -1.54% -1.52% -
  Horiz. % 81.82% 81.82% 92.42% 106.06% 96.97% 98.48% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 - 29/08/19 30/05/19 21/02/19 22/11/18 29/08/18 -
Price 0.7600 0.8900 0.8450 0.9800 1.0000 0.9800 0.9300 -
P/RPS 4.53 7.04 9.77 21.36 4.97 6.34 8.96 -36.46%
  QoQ % -35.65% -27.94% -54.26% 329.78% -21.61% -29.24% -
  Horiz. % 50.56% 78.57% 109.04% 238.39% 55.47% 70.76% 100.00%
P/EPS 25.63 39.54 46.58 115.46 24.73 37.83 109.00 -61.80%
  QoQ % -35.18% -15.11% -59.66% 366.88% -34.63% -65.29% -
  Horiz. % 23.51% 36.28% 42.73% 105.93% 22.69% 34.71% 100.00%
EY 3.90 2.53 2.15 0.87 4.04 2.64 0.92 161.24%
  QoQ % 54.15% 17.67% 147.13% -78.47% 53.03% 186.96% -
  Horiz. % 423.91% 275.00% 233.70% 94.57% 439.13% 286.96% 100.00%
DY 2.63 0.00 0.00 2.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.92% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.60 0.56 0.66 0.68 0.67 0.64 -14.01%
  QoQ % -15.00% 7.14% -15.15% -2.94% 1.49% 4.69% -
  Horiz. % 79.69% 93.75% 87.50% 103.13% 106.25% 104.69% 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
 
 

492  413  511  761 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.53+0.34 
 AIRASIA 0.87+0.045 
 K1 0.50+0.055 
 HLT 0.875+0.18 
 BCMALL 0.29+0.03 
 HLT-WA 0.575+0.135 

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