Highlights

[APEX] QoQ Quarter Result on 2016-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     62.47%    YoY -     -16.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 12,777 9,456 10,164 9,070 8,037 13,168 11,954 4.53%
  QoQ % 35.12% -6.97% 12.06% 12.85% -38.97% 10.16% -
  Horiz. % 106.88% 79.10% 85.03% 75.87% 67.23% 110.16% 100.00%
PBT 5,630 4,029 4,507 3,544 2,358 7,750 6,501 -9.14%
  QoQ % 39.74% -10.61% 27.17% 50.30% -69.57% 19.21% -
  Horiz. % 86.60% 61.98% 69.33% 54.51% 36.27% 119.21% 100.00%
Tax -1,117 -892 -1,160 -1,055 -826 -1,155 -888 16.51%
  QoQ % -25.22% 23.10% -9.95% -27.72% 28.48% -30.07% -
  Horiz. % 125.79% 100.45% 130.63% 118.81% 93.02% 130.07% 100.00%
NP 4,513 3,137 3,347 2,489 1,532 6,595 5,613 -13.52%
  QoQ % 43.86% -6.27% 34.47% 62.47% -76.77% 17.50% -
  Horiz. % 80.40% 55.89% 59.63% 44.34% 27.29% 117.50% 100.00%
NP to SH 4,513 3,137 3,347 2,489 1,532 6,595 5,613 -13.52%
  QoQ % 43.86% -6.27% 34.47% 62.47% -76.77% 17.50% -
  Horiz. % 80.40% 55.89% 59.63% 44.34% 27.29% 117.50% 100.00%
Tax Rate 19.84 % 22.14 % 25.74 % 29.77 % 35.03 % 14.90 % 13.66 % 28.22%
  QoQ % -10.39% -13.99% -13.54% -15.02% 135.10% 9.08% -
  Horiz. % 145.24% 162.08% 188.43% 217.94% 256.44% 109.08% 100.00%
Total Cost 8,264 6,319 6,817 6,581 6,505 6,573 6,341 19.29%
  QoQ % 30.78% -7.31% 3.59% 1.17% -1.03% 3.66% -
  Horiz. % 130.33% 99.65% 107.51% 103.78% 102.59% 103.66% 100.00%
Net Worth 289,779 285,726 283,701 279,253 286,242 286,121 279,636 2.40%
  QoQ % 1.42% 0.71% 1.59% -2.44% 0.04% 2.32% -
  Horiz. % 103.63% 102.18% 101.45% 99.86% 102.36% 102.32% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 10,132 - - - 10,146 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.86% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 322.99 % - % - % - % 153.85 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 209.94% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 289,779 285,726 283,701 279,253 286,242 286,121 279,636 2.40%
  QoQ % 1.42% 0.71% 1.59% -2.44% 0.04% 2.32% -
  Horiz. % 103.63% 102.18% 101.45% 99.86% 102.36% 102.32% 100.00%
NOSH 202,643 202,643 202,644 202,357 201,578 202,923 202,635 0.00%
  QoQ % 0.00% -0.00% 0.14% 0.39% -0.66% 0.14% -
  Horiz. % 100.00% 100.00% 100.00% 99.86% 99.48% 100.14% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 35.32 % 33.17 % 32.93 % 27.44 % 19.06 % 50.08 % 46.95 % -17.27%
  QoQ % 6.48% 0.73% 20.01% 43.97% -61.94% 6.67% -
  Horiz. % 75.23% 70.65% 70.14% 58.45% 40.60% 106.67% 100.00%
ROE 1.56 % 1.10 % 1.18 % 0.89 % 0.54 % 2.30 % 2.01 % -15.53%
  QoQ % 41.82% -6.78% 32.58% 64.81% -76.52% 14.43% -
  Horiz. % 77.61% 54.73% 58.71% 44.28% 26.87% 114.43% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.31 4.67 5.02 4.48 3.99 6.49 5.90 4.58%
  QoQ % 35.12% -6.97% 12.05% 12.28% -38.52% 10.00% -
  Horiz. % 106.95% 79.15% 85.08% 75.93% 67.63% 110.00% 100.00%
EPS 2.23 1.55 1.65 1.23 0.76 3.25 2.77 -13.45%
  QoQ % 43.87% -6.06% 34.15% 61.84% -76.62% 17.33% -
  Horiz. % 80.51% 55.96% 59.57% 44.40% 27.44% 117.33% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4300 1.4100 1.4000 1.3800 1.4200 1.4100 1.3800 2.40%
  QoQ % 1.42% 0.71% 1.45% -2.82% 0.71% 2.17% -
  Horiz. % 103.62% 102.17% 101.45% 100.00% 102.90% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.98 4.43 4.76 4.25 3.76 6.17 5.60 4.47%
  QoQ % 34.99% -6.93% 12.00% 13.03% -39.06% 10.18% -
  Horiz. % 106.79% 79.11% 85.00% 75.89% 67.14% 110.18% 100.00%
EPS 2.11 1.47 1.57 1.17 0.72 3.09 2.63 -13.65%
  QoQ % 43.54% -6.37% 34.19% 62.50% -76.70% 17.49% -
  Horiz. % 80.23% 55.89% 59.70% 44.49% 27.38% 117.49% 100.00%
DPS 0.00 4.74 0.00 0.00 0.00 4.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.79% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3569 1.3379 1.3284 1.3076 1.3403 1.3398 1.3094 2.40%
  QoQ % 1.42% 0.72% 1.59% -2.44% 0.04% 2.32% -
  Horiz. % 103.63% 102.18% 101.45% 99.86% 102.36% 102.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.4000 1.4500 1.5000 1.6500 1.6700 1.9000 1.5500 -
P/RPS 22.20 31.07 29.91 36.81 41.89 29.28 26.27 -10.61%
  QoQ % -28.55% 3.88% -18.74% -12.13% 43.07% 11.46% -
  Horiz. % 84.51% 118.27% 113.86% 140.12% 159.46% 111.46% 100.00%
P/EPS 62.86 93.67 90.82 134.15 219.74 58.46 55.96 8.05%
  QoQ % -32.89% 3.14% -32.30% -38.95% 275.88% 4.47% -
  Horiz. % 112.33% 167.39% 162.29% 239.72% 392.67% 104.47% 100.00%
EY 1.59 1.07 1.10 0.75 0.46 1.71 1.79 -7.59%
  QoQ % 48.60% -2.73% 46.67% 63.04% -73.10% -4.47% -
  Horiz. % 88.83% 59.78% 61.45% 41.90% 25.70% 95.53% 100.00%
DY 0.00 3.45 0.00 0.00 0.00 2.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.18% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.98 1.03 1.07 1.20 1.18 1.35 1.12 -8.51%
  QoQ % -4.85% -3.74% -10.83% 1.69% -12.59% 20.54% -
  Horiz. % 87.50% 91.96% 95.54% 107.14% 105.36% 120.54% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 15/05/17 20/02/17 24/11/16 23/08/16 19/05/16 24/02/16 23/11/15 -
Price 1.8000 1.3600 1.5600 1.6800 1.6600 1.8000 1.9200 -
P/RPS 28.55 29.14 31.10 37.48 41.64 27.74 32.55 -8.36%
  QoQ % -2.02% -6.30% -17.02% -9.99% 50.11% -14.78% -
  Horiz. % 87.71% 89.52% 95.55% 115.15% 127.93% 85.22% 100.00%
P/EPS 80.82 87.85 94.45 136.59 218.42 55.38 69.31 10.77%
  QoQ % -8.00% -6.99% -30.85% -37.46% 294.40% -20.10% -
  Horiz. % 116.61% 126.75% 136.27% 197.07% 315.13% 79.90% 100.00%
EY 1.24 1.14 1.06 0.73 0.46 1.81 1.44 -9.48%
  QoQ % 8.77% 7.55% 45.21% 58.70% -74.59% 25.69% -
  Horiz. % 86.11% 79.17% 73.61% 50.69% 31.94% 125.69% 100.00%
DY 0.00 3.68 0.00 0.00 0.00 2.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.37% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.26 0.96 1.11 1.22 1.17 1.28 1.39 -6.33%
  QoQ % 31.25% -13.51% -9.02% 4.27% -8.59% -7.91% -
  Horiz. % 90.65% 69.06% 79.86% 87.77% 84.17% 92.09% 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.
 


 

253  317  543  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers