Highlights

[APEX] QoQ Quarter Result on 2015-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     89.44%    YoY -     -29.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 9,070 8,037 13,168 11,954 10,398 10,403 11,269 -13.49%
  QoQ % 12.85% -38.97% 10.16% 14.96% -0.05% -7.68% -
  Horiz. % 80.49% 71.32% 116.85% 106.08% 92.27% 92.32% 100.00%
PBT 3,544 2,358 7,750 6,501 3,726 4,150 5,375 -24.26%
  QoQ % 50.30% -69.57% 19.21% 74.48% -10.22% -22.79% -
  Horiz. % 65.93% 43.87% 144.19% 120.95% 69.32% 77.21% 100.00%
Tax -1,055 -826 -1,155 -888 -763 -903 -863 14.34%
  QoQ % -27.72% 28.48% -30.07% -16.38% 15.50% -4.63% -
  Horiz. % 122.25% 95.71% 133.84% 102.90% 88.41% 104.63% 100.00%
NP 2,489 1,532 6,595 5,613 2,963 3,247 4,512 -32.76%
  QoQ % 62.47% -76.77% 17.50% 89.44% -8.75% -28.04% -
  Horiz. % 55.16% 33.95% 146.17% 124.40% 65.67% 71.96% 100.00%
NP to SH 2,489 1,532 6,595 5,613 2,963 3,247 4,512 -32.76%
  QoQ % 62.47% -76.77% 17.50% 89.44% -8.75% -28.04% -
  Horiz. % 55.16% 33.95% 146.17% 124.40% 65.67% 71.96% 100.00%
Tax Rate 29.77 % 35.03 % 14.90 % 13.66 % 20.48 % 21.76 % 16.06 % 50.96%
  QoQ % -15.02% 135.10% 9.08% -33.30% -5.88% 35.49% -
  Horiz. % 185.37% 218.12% 92.78% 85.06% 127.52% 135.49% 100.00%
Total Cost 6,581 6,505 6,573 6,341 7,435 7,156 6,757 -1.75%
  QoQ % 1.17% -1.03% 3.66% -14.71% 3.90% 5.90% -
  Horiz. % 97.40% 96.27% 97.28% 93.84% 110.03% 105.90% 100.00%
Net Worth 279,253 286,242 286,121 279,636 273,976 282,083 292,440 -3.03%
  QoQ % -2.44% 0.04% 2.32% 2.07% -2.87% -3.54% -
  Horiz. % 95.49% 97.88% 97.84% 95.62% 93.69% 96.46% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 10,146 - - - 24,370 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 28.48% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 279,253 286,242 286,121 279,636 273,976 282,083 292,440 -3.03%
  QoQ % -2.44% 0.04% 2.32% 2.07% -2.87% -3.54% -
  Horiz. % 95.49% 97.88% 97.84% 95.62% 93.69% 96.46% 100.00%
NOSH 202,357 201,578 202,923 202,635 202,945 202,937 203,083 -0.24%
  QoQ % 0.39% -0.66% 0.14% -0.15% 0.00% -0.07% -
  Horiz. % 99.64% 99.26% 99.92% 99.78% 99.93% 99.93% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 27.44 % 19.06 % 50.08 % 46.95 % 28.50 % 31.21 % 40.04 % -22.29%
  QoQ % 43.97% -61.94% 6.67% 64.74% -8.68% -22.05% -
  Horiz. % 68.53% 47.60% 125.07% 117.26% 71.18% 77.95% 100.00%
ROE 0.89 % 0.54 % 2.30 % 2.01 % 1.08 % 1.15 % 1.54 % -30.64%
  QoQ % 64.81% -76.52% 14.43% 86.11% -6.09% -25.32% -
  Horiz. % 57.79% 35.06% 149.35% 130.52% 70.13% 74.68% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.48 3.99 6.49 5.90 5.12 5.13 5.55 -13.32%
  QoQ % 12.28% -38.52% 10.00% 15.23% -0.19% -7.57% -
  Horiz. % 80.72% 71.89% 116.94% 106.31% 92.25% 92.43% 100.00%
EPS 1.23 0.76 3.25 2.77 1.46 1.60 2.23 -32.77%
  QoQ % 61.84% -76.62% 17.33% 89.73% -8.75% -28.25% -
  Horiz. % 55.16% 34.08% 145.74% 124.22% 65.47% 71.75% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 41.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3800 1.4200 1.4100 1.3800 1.3500 1.3900 1.4400 -2.80%
  QoQ % -2.82% 0.71% 2.17% 2.22% -2.88% -3.47% -
  Horiz. % 95.83% 98.61% 97.92% 95.83% 93.75% 96.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.25 3.76 6.17 5.60 4.87 4.87 5.28 -13.48%
  QoQ % 13.03% -39.06% 10.18% 14.99% 0.00% -7.77% -
  Horiz. % 80.49% 71.21% 116.86% 106.06% 92.23% 92.23% 100.00%
EPS 1.17 0.72 3.09 2.63 1.39 1.52 2.11 -32.53%
  QoQ % 62.50% -76.70% 17.49% 89.21% -8.55% -27.96% -
  Horiz. % 55.45% 34.12% 146.45% 124.64% 65.88% 72.04% 100.00%
DPS 0.00 0.00 4.75 0.00 0.00 0.00 11.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 41.63% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3076 1.3403 1.3398 1.3094 1.2829 1.3208 1.3693 -3.03%
  QoQ % -2.44% 0.04% 2.32% 2.07% -2.87% -3.54% -
  Horiz. % 95.49% 97.88% 97.85% 95.63% 93.69% 96.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.6500 1.6700 1.9000 1.5500 1.3900 1.4200 1.4500 -
P/RPS 36.81 41.89 29.28 26.27 27.13 27.70 26.13 25.69%
  QoQ % -12.13% 43.07% 11.46% -3.17% -2.06% 6.01% -
  Horiz. % 140.87% 160.31% 112.06% 100.54% 103.83% 106.01% 100.00%
P/EPS 134.15 219.74 58.46 55.96 95.21 88.75 65.26 61.74%
  QoQ % -38.95% 275.88% 4.47% -41.22% 7.28% 35.99% -
  Horiz. % 205.56% 336.71% 89.58% 85.75% 145.89% 135.99% 100.00%
EY 0.75 0.46 1.71 1.79 1.05 1.13 1.53 -37.86%
  QoQ % 63.04% -73.10% -4.47% 70.48% -7.08% -26.14% -
  Horiz. % 49.02% 30.07% 111.76% 116.99% 68.63% 73.86% 100.00%
DY 0.00 0.00 2.63 0.00 0.00 0.00 8.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 31.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.20 1.18 1.35 1.12 1.03 1.02 1.01 12.19%
  QoQ % 1.69% -12.59% 20.54% 8.74% 0.98% 0.99% -
  Horiz. % 118.81% 116.83% 133.66% 110.89% 101.98% 100.99% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 19/05/16 24/02/16 23/11/15 25/08/15 27/05/15 25/02/15 -
Price 1.6800 1.6600 1.8000 1.9200 1.4500 1.4300 1.5000 -
P/RPS 37.48 41.64 27.74 32.55 28.30 27.90 27.03 24.37%
  QoQ % -9.99% 50.11% -14.78% 15.02% 1.43% 3.22% -
  Horiz. % 138.66% 154.05% 102.63% 120.42% 104.70% 103.22% 100.00%
P/EPS 136.59 218.42 55.38 69.31 99.32 89.37 67.51 60.04%
  QoQ % -37.46% 294.40% -20.10% -30.22% 11.13% 32.38% -
  Horiz. % 202.33% 323.54% 82.03% 102.67% 147.12% 132.38% 100.00%
EY 0.73 0.46 1.81 1.44 1.01 1.12 1.48 -37.60%
  QoQ % 58.70% -74.59% 25.69% 42.57% -9.82% -24.32% -
  Horiz. % 49.32% 31.08% 122.30% 97.30% 68.24% 75.68% 100.00%
DY 0.00 0.00 2.78 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% 34.75% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.22 1.17 1.28 1.39 1.07 1.03 1.04 11.24%
  QoQ % 4.27% -8.59% -7.91% 29.91% 3.88% -0.96% -
  Horiz. % 117.31% 112.50% 123.08% 133.65% 102.88% 99.04% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers