Highlights

[APEX] QoQ Quarter Result on 2014-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     80.26%    YoY -     29.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 10,398 10,403 11,269 22,571 19,952 18,411 17,981 -30.66%
  QoQ % -0.05% -7.68% -50.07% 13.13% 8.37% 2.39% -
  Horiz. % 57.83% 57.86% 62.67% 125.53% 110.96% 102.39% 100.00%
PBT 3,726 4,150 5,375 9,839 5,752 13,669 10,337 -49.45%
  QoQ % -10.22% -22.79% -45.37% 71.05% -57.92% 32.23% -
  Horiz. % 36.05% 40.15% 52.00% 95.18% 55.64% 132.23% 100.00%
Tax -763 -903 -863 -1,830 -1,309 -1,895 -1,713 -41.76%
  QoQ % 15.50% -4.63% 52.84% -39.80% 30.92% -10.62% -
  Horiz. % 44.54% 52.71% 50.38% 106.83% 76.42% 110.62% 100.00%
NP 2,963 3,247 4,512 8,009 4,443 11,774 8,624 -51.04%
  QoQ % -8.75% -28.04% -43.66% 80.26% -62.26% 36.53% -
  Horiz. % 34.36% 37.65% 52.32% 92.87% 51.52% 136.53% 100.00%
NP to SH 2,963 3,247 4,512 8,009 4,443 11,774 8,624 -51.04%
  QoQ % -8.75% -28.04% -43.66% 80.26% -62.26% 36.53% -
  Horiz. % 34.36% 37.65% 52.32% 92.87% 51.52% 136.53% 100.00%
Tax Rate 20.48 % 21.76 % 16.06 % 18.60 % 22.76 % 13.86 % 16.57 % 15.21%
  QoQ % -5.88% 35.49% -13.66% -18.28% 64.21% -16.35% -
  Horiz. % 123.60% 131.32% 96.92% 112.25% 137.36% 83.65% 100.00%
Total Cost 7,435 7,156 6,757 14,562 15,509 6,637 9,357 -14.25%
  QoQ % 3.90% 5.90% -53.60% -6.11% 133.67% -29.07% -
  Horiz. % 79.46% 76.48% 72.21% 155.63% 165.75% 70.93% 100.00%
Net Worth 273,976 282,083 292,440 287,918 296,199 291,816 285,442 -2.70%
  QoQ % -2.87% -3.54% 1.57% -2.80% 1.50% 2.23% -
  Horiz. % 95.98% 98.82% 102.45% 100.87% 103.77% 102.23% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 24,370 - - - 16,195 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.48% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 540.12 % - % - % - % 187.79 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 287.62% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 273,976 282,083 292,440 287,918 296,199 291,816 285,442 -2.70%
  QoQ % -2.87% -3.54% 1.57% -2.80% 1.50% 2.23% -
  Horiz. % 95.98% 98.82% 102.45% 100.87% 103.77% 102.23% 100.00%
NOSH 202,945 202,937 203,083 202,759 202,876 202,650 202,441 0.17%
  QoQ % 0.00% -0.07% 0.16% -0.06% 0.11% 0.10% -
  Horiz. % 100.25% 100.25% 100.32% 100.16% 100.22% 100.10% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 28.50 % 31.21 % 40.04 % 35.48 % 22.27 % 63.95 % 47.96 % -29.39%
  QoQ % -8.68% -22.05% 12.85% 59.32% -65.18% 33.34% -
  Horiz. % 59.42% 65.08% 83.49% 73.98% 46.43% 133.34% 100.00%
ROE 1.08 % 1.15 % 1.54 % 2.78 % 1.50 % 4.03 % 3.02 % -49.71%
  QoQ % -6.09% -25.32% -44.60% 85.33% -62.78% 33.44% -
  Horiz. % 35.76% 38.08% 50.99% 92.05% 49.67% 133.44% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.12 5.13 5.55 11.13 9.83 9.09 8.88 -30.80%
  QoQ % -0.19% -7.57% -50.13% 13.22% 8.14% 2.36% -
  Horiz. % 57.66% 57.77% 62.50% 125.34% 110.70% 102.36% 100.00%
EPS 1.46 1.60 2.23 3.95 2.19 5.81 4.26 -51.12%
  QoQ % -8.75% -28.25% -43.54% 80.37% -62.31% 36.38% -
  Horiz. % 34.27% 37.56% 52.35% 92.72% 51.41% 136.38% 100.00%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3500 1.3900 1.4400 1.4200 1.4600 1.4400 1.4100 -2.87%
  QoQ % -2.88% -3.47% 1.41% -2.74% 1.39% 2.13% -
  Horiz. % 95.74% 98.58% 102.13% 100.71% 103.55% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.87 4.87 5.28 10.57 9.34 8.62 8.42 -30.65%
  QoQ % 0.00% -7.77% -50.05% 13.17% 8.35% 2.38% -
  Horiz. % 57.84% 57.84% 62.71% 125.53% 110.93% 102.38% 100.00%
EPS 1.39 1.52 2.11 3.75 2.08 5.51 4.04 -51.00%
  QoQ % -8.55% -27.96% -43.73% 80.29% -62.25% 36.39% -
  Horiz. % 34.41% 37.62% 52.23% 92.82% 51.49% 136.39% 100.00%
DPS 0.00 0.00 11.41 0.00 0.00 0.00 7.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.53% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2829 1.3208 1.3693 1.3482 1.3869 1.3664 1.3366 -2.70%
  QoQ % -2.87% -3.54% 1.57% -2.79% 1.50% 2.23% -
  Horiz. % 95.98% 98.82% 102.45% 100.87% 103.76% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.3900 1.4200 1.4500 1.5400 1.6000 1.3800 1.1700 -
P/RPS 27.13 27.70 26.13 13.83 16.27 15.19 13.17 62.11%
  QoQ % -2.06% 6.01% 88.94% -15.00% 7.11% 15.34% -
  Horiz. % 206.00% 210.33% 198.41% 105.01% 123.54% 115.34% 100.00%
P/EPS 95.21 88.75 65.26 38.99 73.06 23.75 27.46 129.60%
  QoQ % 7.28% 35.99% 67.38% -46.63% 207.62% -13.51% -
  Horiz. % 346.72% 323.20% 237.65% 141.99% 266.06% 86.49% 100.00%
EY 1.05 1.13 1.53 2.56 1.37 4.21 3.64 -56.44%
  QoQ % -7.08% -26.14% -40.23% 86.86% -67.46% 15.66% -
  Horiz. % 28.85% 31.04% 42.03% 70.33% 37.64% 115.66% 100.00%
DY 0.00 0.00 8.28 0.00 0.00 0.00 6.84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.05% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.03 1.02 1.01 1.08 1.10 0.96 0.83 15.53%
  QoQ % 0.98% 0.99% -6.48% -1.82% 14.58% 15.66% -
  Horiz. % 124.10% 122.89% 121.69% 130.12% 132.53% 115.66% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 25/02/15 27/11/14 13/08/14 27/05/14 27/02/14 -
Price 1.4500 1.4300 1.5000 1.5000 1.4000 1.5100 1.2000 -
P/RPS 28.30 27.90 27.03 13.47 14.24 16.62 13.51 63.94%
  QoQ % 1.43% 3.22% 100.67% -5.41% -14.32% 23.02% -
  Horiz. % 209.47% 206.51% 200.07% 99.70% 105.40% 123.02% 100.00%
P/EPS 99.32 89.37 67.51 37.97 63.93 25.99 28.17 132.19%
  QoQ % 11.13% 32.38% 77.80% -40.61% 145.98% -7.74% -
  Horiz. % 352.57% 317.25% 239.65% 134.79% 226.94% 92.26% 100.00%
EY 1.01 1.12 1.48 2.63 1.56 3.85 3.55 -56.84%
  QoQ % -9.82% -24.32% -43.73% 68.59% -59.48% 8.45% -
  Horiz. % 28.45% 31.55% 41.69% 74.08% 43.94% 108.45% 100.00%
DY 0.00 0.00 8.00 0.00 0.00 0.00 6.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.94% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.03 1.04 1.06 0.96 1.05 0.85 16.63%
  QoQ % 3.88% -0.96% -1.89% 10.42% -8.57% 23.53% -
  Horiz. % 125.88% 121.18% 122.35% 124.71% 112.94% 123.53% 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.
 


 

234  514  509  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.045 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 DSONIC 1.13+0.09 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 HSI-C7V 0.245+0.04 
 XOX 0.0550.00 
 MYEG 1.12-0.06 
 DSONIC-WA 0.485+0.10 
Partners & Brokers