Highlights

[APEX] QoQ Quarter Result on 2015-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -8.75%    YoY -     -33.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 8,037 13,168 11,954 10,398 10,403 11,269 22,571 -49.73%
  QoQ % -38.97% 10.16% 14.96% -0.05% -7.68% -50.07% -
  Horiz. % 35.61% 58.34% 52.96% 46.07% 46.09% 49.93% 100.00%
PBT 2,358 7,750 6,501 3,726 4,150 5,375 9,839 -61.38%
  QoQ % -69.57% 19.21% 74.48% -10.22% -22.79% -45.37% -
  Horiz. % 23.97% 78.77% 66.07% 37.87% 42.18% 54.63% 100.00%
Tax -826 -1,155 -888 -763 -903 -863 -1,830 -41.13%
  QoQ % 28.48% -30.07% -16.38% 15.50% -4.63% 52.84% -
  Horiz. % 45.14% 63.11% 48.52% 41.69% 49.34% 47.16% 100.00%
NP 1,532 6,595 5,613 2,963 3,247 4,512 8,009 -66.77%
  QoQ % -76.77% 17.50% 89.44% -8.75% -28.04% -43.66% -
  Horiz. % 19.13% 82.34% 70.08% 37.00% 40.54% 56.34% 100.00%
NP to SH 1,532 6,595 5,613 2,963 3,247 4,512 8,009 -66.77%
  QoQ % -76.77% 17.50% 89.44% -8.75% -28.04% -43.66% -
  Horiz. % 19.13% 82.34% 70.08% 37.00% 40.54% 56.34% 100.00%
Tax Rate 35.03 % 14.90 % 13.66 % 20.48 % 21.76 % 16.06 % 18.60 % 52.45%
  QoQ % 135.10% 9.08% -33.30% -5.88% 35.49% -13.66% -
  Horiz. % 188.33% 80.11% 73.44% 110.11% 116.99% 86.34% 100.00%
Total Cost 6,505 6,573 6,341 7,435 7,156 6,757 14,562 -41.53%
  QoQ % -1.03% 3.66% -14.71% 3.90% 5.90% -53.60% -
  Horiz. % 44.67% 45.14% 43.54% 51.06% 49.14% 46.40% 100.00%
Net Worth 286,242 286,121 279,636 273,976 282,083 292,440 287,918 -0.39%
  QoQ % 0.04% 2.32% 2.07% -2.87% -3.54% 1.57% -
  Horiz. % 99.42% 99.38% 97.12% 95.16% 97.97% 101.57% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 10,146 - - - 24,370 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.63% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 153.85 % - % - % - % 540.12 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 28.48% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 286,242 286,121 279,636 273,976 282,083 292,440 287,918 -0.39%
  QoQ % 0.04% 2.32% 2.07% -2.87% -3.54% 1.57% -
  Horiz. % 99.42% 99.38% 97.12% 95.16% 97.97% 101.57% 100.00%
NOSH 201,578 202,923 202,635 202,945 202,937 203,083 202,759 -0.39%
  QoQ % -0.66% 0.14% -0.15% 0.00% -0.07% 0.16% -
  Horiz. % 99.42% 100.08% 99.94% 100.09% 100.09% 100.16% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 19.06 % 50.08 % 46.95 % 28.50 % 31.21 % 40.04 % 35.48 % -33.89%
  QoQ % -61.94% 6.67% 64.74% -8.68% -22.05% 12.85% -
  Horiz. % 53.72% 141.15% 132.33% 80.33% 87.97% 112.85% 100.00%
ROE 0.54 % 2.30 % 2.01 % 1.08 % 1.15 % 1.54 % 2.78 % -66.43%
  QoQ % -76.52% 14.43% 86.11% -6.09% -25.32% -44.60% -
  Horiz. % 19.42% 82.73% 72.30% 38.85% 41.37% 55.40% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.99 6.49 5.90 5.12 5.13 5.55 11.13 -49.50%
  QoQ % -38.52% 10.00% 15.23% -0.19% -7.57% -50.13% -
  Horiz. % 35.85% 58.31% 53.01% 46.00% 46.09% 49.87% 100.00%
EPS 0.76 3.25 2.77 1.46 1.60 2.23 3.95 -66.64%
  QoQ % -76.62% 17.33% 89.73% -8.75% -28.25% -43.54% -
  Horiz. % 19.24% 82.28% 70.13% 36.96% 40.51% 56.46% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4200 1.4100 1.3800 1.3500 1.3900 1.4400 1.4200 -
  QoQ % 0.71% 2.17% 2.22% -2.88% -3.47% 1.41% -
  Horiz. % 100.00% 99.30% 97.18% 95.07% 97.89% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.76 6.17 5.60 4.87 4.87 5.28 10.57 -49.76%
  QoQ % -39.06% 10.18% 14.99% 0.00% -7.77% -50.05% -
  Horiz. % 35.57% 58.37% 52.98% 46.07% 46.07% 49.95% 100.00%
EPS 0.72 3.09 2.63 1.39 1.52 2.11 3.75 -66.69%
  QoQ % -76.70% 17.49% 89.21% -8.55% -27.96% -43.73% -
  Horiz. % 19.20% 82.40% 70.13% 37.07% 40.53% 56.27% 100.00%
DPS 0.00 4.75 0.00 0.00 0.00 11.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.63% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3403 1.3398 1.3094 1.2829 1.3208 1.3693 1.3482 -0.39%
  QoQ % 0.04% 2.32% 2.07% -2.87% -3.54% 1.57% -
  Horiz. % 99.41% 99.38% 97.12% 95.16% 97.97% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.6700 1.9000 1.5500 1.3900 1.4200 1.4500 1.5400 -
P/RPS 41.89 29.28 26.27 27.13 27.70 26.13 13.83 109.20%
  QoQ % 43.07% 11.46% -3.17% -2.06% 6.01% 88.94% -
  Horiz. % 302.89% 211.71% 189.95% 196.17% 200.29% 188.94% 100.00%
P/EPS 219.74 58.46 55.96 95.21 88.75 65.26 38.99 216.36%
  QoQ % 275.88% 4.47% -41.22% 7.28% 35.99% 67.38% -
  Horiz. % 563.58% 149.94% 143.52% 244.19% 227.62% 167.38% 100.00%
EY 0.46 1.71 1.79 1.05 1.13 1.53 2.56 -68.12%
  QoQ % -73.10% -4.47% 70.48% -7.08% -26.14% -40.23% -
  Horiz. % 17.97% 66.80% 69.92% 41.02% 44.14% 59.77% 100.00%
DY 0.00 2.63 0.00 0.00 0.00 8.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 31.76% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.18 1.35 1.12 1.03 1.02 1.01 1.08 6.08%
  QoQ % -12.59% 20.54% 8.74% 0.98% 0.99% -6.48% -
  Horiz. % 109.26% 125.00% 103.70% 95.37% 94.44% 93.52% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 24/02/16 23/11/15 25/08/15 27/05/15 25/02/15 27/11/14 -
Price 1.6600 1.8000 1.9200 1.4500 1.4300 1.5000 1.5000 -
P/RPS 41.64 27.74 32.55 28.30 27.90 27.03 13.47 112.06%
  QoQ % 50.11% -14.78% 15.02% 1.43% 3.22% 100.67% -
  Horiz. % 309.13% 205.94% 241.65% 210.10% 207.13% 200.67% 100.00%
P/EPS 218.42 55.38 69.31 99.32 89.37 67.51 37.97 220.70%
  QoQ % 294.40% -20.10% -30.22% 11.13% 32.38% 77.80% -
  Horiz. % 575.24% 145.85% 182.54% 261.57% 235.37% 177.80% 100.00%
EY 0.46 1.81 1.44 1.01 1.12 1.48 2.63 -68.69%
  QoQ % -74.59% 25.69% 42.57% -9.82% -24.32% -43.73% -
  Horiz. % 17.49% 68.82% 54.75% 38.40% 42.59% 56.27% 100.00%
DY 0.00 2.78 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.75% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.17 1.28 1.39 1.07 1.03 1.04 1.06 6.80%
  QoQ % -8.59% -7.91% 29.91% 3.88% -0.96% -1.89% -
  Horiz. % 110.38% 120.75% 131.13% 100.94% 97.17% 98.11% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS