Highlights

[APEX] QoQ Quarter Result on 2017-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -34.04%    YoY -     -24.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 10,069 10,953 9,044 9,660 12,509 12,777 9,456 4.29%
  QoQ % -8.07% 21.11% -6.38% -22.78% -2.10% 35.12% -
  Horiz. % 106.48% 115.83% 95.64% 102.16% 132.29% 135.12% 100.00%
PBT -1,169 3,774 4,272 3,450 5,062 5,630 4,029 -
  QoQ % -130.98% -11.66% 23.83% -31.85% -10.09% 39.74% -
  Horiz. % -29.01% 93.67% 106.03% 85.63% 125.64% 139.74% 100.00%
Tax 205 -1,081 -1,121 -916 -1,220 -1,117 -892 -
  QoQ % 118.96% 3.57% -22.38% 24.92% -9.22% -25.22% -
  Horiz. % -22.98% 121.19% 125.67% 102.69% 136.77% 125.22% 100.00%
NP -964 2,693 3,151 2,534 3,842 4,513 3,137 -
  QoQ % -135.80% -14.54% 24.35% -34.04% -14.87% 43.86% -
  Horiz. % -30.73% 85.85% 100.45% 80.78% 122.47% 143.86% 100.00%
NP to SH -964 2,693 3,151 2,534 3,842 4,513 3,137 -
  QoQ % -135.80% -14.54% 24.35% -34.04% -14.87% 43.86% -
  Horiz. % -30.73% 85.85% 100.45% 80.78% 122.47% 143.86% 100.00%
Tax Rate - % 28.64 % 26.24 % 26.55 % 24.10 % 19.84 % 22.14 % -
  QoQ % 0.00% 9.15% -1.17% 10.17% 21.47% -10.39% -
  Horiz. % 0.00% 129.36% 118.52% 119.92% 108.85% 89.61% 100.00%
Total Cost 11,033 8,260 5,893 7,126 8,667 8,264 6,319 45.15%
  QoQ % 33.57% 40.17% -17.30% -17.78% 4.88% 30.78% -
  Horiz. % 174.60% 130.72% 93.26% 112.77% 137.16% 130.78% 100.00%
Net Worth 293,828 309,666 289,775 285,723 283,697 289,779 285,726 1.89%
  QoQ % -5.11% 6.86% 1.42% 0.71% -2.10% 1.42% -
  Horiz. % 102.84% 108.38% 101.42% 100.00% 99.29% 101.42% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,052 - - - 10,132 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 40.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 128.62 % - % - % - % 322.99 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 39.82% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 293,828 309,666 289,775 285,723 283,697 289,779 285,726 1.89%
  QoQ % -5.11% 6.86% 1.42% 0.71% -2.10% 1.42% -
  Horiz. % 102.84% 108.38% 101.42% 100.00% 99.29% 101.42% 100.00%
NOSH 202,640 213,563 202,640 202,641 202,641 202,643 202,643 -0.00%
  QoQ % -5.11% 5.39% -0.00% 0.00% -0.00% 0.00% -
  Horiz. % 100.00% 105.39% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.57 % 24.59 % 34.84 % 26.23 % 30.71 % 35.32 % 33.17 % -
  QoQ % -138.92% -29.42% 32.83% -14.59% -13.05% 6.48% -
  Horiz. % -28.85% 74.13% 105.03% 79.08% 92.58% 106.48% 100.00%
ROE -0.33 % 0.87 % 1.09 % 0.89 % 1.35 % 1.56 % 1.10 % -
  QoQ % -137.93% -20.18% 22.47% -34.07% -13.46% 41.82% -
  Horiz. % -30.00% 79.09% 99.09% 80.91% 122.73% 141.82% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.97 5.13 4.46 4.77 6.17 6.31 4.67 4.25%
  QoQ % -3.12% 15.02% -6.50% -22.69% -2.22% 35.12% -
  Horiz. % 106.42% 109.85% 95.50% 102.14% 132.12% 135.12% 100.00%
EPS -0.48 1.33 1.55 1.25 1.90 2.23 1.55 -
  QoQ % -136.09% -14.19% 24.00% -34.21% -14.80% 43.87% -
  Horiz. % -30.97% 85.81% 100.00% 80.65% 122.58% 143.87% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 40.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4500 1.4500 1.4300 1.4100 1.4000 1.4300 1.4100 1.89%
  QoQ % 0.00% 1.40% 1.42% 0.71% -2.10% 1.42% -
  Horiz. % 102.84% 102.84% 101.42% 100.00% 99.29% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.71 5.13 4.23 4.52 5.86 5.98 4.43 4.18%
  QoQ % -8.19% 21.28% -6.42% -22.87% -2.01% 34.99% -
  Horiz. % 106.32% 115.80% 95.49% 102.03% 132.28% 134.99% 100.00%
EPS -0.45 1.33 1.48 1.19 1.80 2.11 1.47 -
  QoQ % -133.83% -10.14% 24.37% -33.89% -14.69% 43.54% -
  Horiz. % -30.61% 90.48% 100.68% 80.95% 122.45% 143.54% 100.00%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 4.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 40.08% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3758 1.4500 1.3569 1.3379 1.3284 1.3569 1.3379 1.88%
  QoQ % -5.12% 6.86% 1.42% 0.72% -2.10% 1.42% -
  Horiz. % 102.83% 108.38% 101.42% 100.00% 99.29% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9600 1.0800 1.4300 1.6700 1.6700 1.4000 1.4500 -
P/RPS 19.32 21.06 32.04 35.03 27.05 22.20 31.07 -27.21%
  QoQ % -8.26% -34.27% -8.54% 29.50% 21.85% -28.55% -
  Horiz. % 62.18% 67.78% 103.12% 112.75% 87.06% 71.45% 100.00%
P/EPS -201.80 85.65 91.96 133.55 88.08 62.86 93.67 -
  QoQ % -335.61% -6.86% -31.14% 51.62% 40.12% -32.89% -
  Horiz. % -215.44% 91.44% 98.17% 142.57% 94.03% 67.11% 100.00%
EY -0.50 1.17 1.09 0.75 1.14 1.59 1.07 -
  QoQ % -142.74% 7.34% 45.33% -34.21% -28.30% 48.60% -
  Horiz. % -46.73% 109.35% 101.87% 70.09% 106.54% 148.60% 100.00%
DY 0.00 0.00 1.40 0.00 0.00 0.00 3.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 40.58% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.74 1.00 1.18 1.19 0.98 1.03 -25.74%
  QoQ % -10.81% -26.00% -15.25% -0.84% 21.43% -4.85% -
  Horiz. % 64.08% 71.84% 97.09% 114.56% 115.53% 95.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 - 22/02/18 30/11/17 24/08/17 15/05/17 20/02/17 -
Price 0.9300 1.0200 1.4500 1.6300 1.6000 1.8000 1.3600 -
P/RPS 18.72 19.89 32.49 34.19 25.92 28.55 29.14 -25.61%
  QoQ % -5.88% -38.78% -4.97% 31.91% -9.21% -2.02% -
  Horiz. % 64.24% 68.26% 111.50% 117.33% 88.95% 97.98% 100.00%
P/EPS -195.49 80.89 93.25 130.35 84.39 80.82 87.85 -
  QoQ % -341.67% -13.25% -28.46% 54.46% 4.42% -8.00% -
  Horiz. % -222.53% 92.08% 106.15% 148.38% 96.06% 92.00% 100.00%
EY -0.51 1.24 1.07 0.77 1.18 1.24 1.14 -
  QoQ % -141.13% 15.89% 38.96% -34.75% -4.84% 8.77% -
  Horiz. % -44.74% 108.77% 93.86% 67.54% 103.51% 108.77% 100.00%
DY 0.00 0.00 1.38 0.00 0.00 0.00 3.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 37.50% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.70 1.01 1.16 1.14 1.26 0.96 -23.74%
  QoQ % -8.57% -30.69% -12.93% 1.75% -9.52% 31.25% -
  Horiz. % 66.67% 72.92% 105.21% 120.83% 118.75% 131.25% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

349  532  599  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.2850.00 
 PHB 0.03+0.005 
 KGROUP 0.050.00 
 PNEPCB 0.39-0.03 
 XOX 0.095-0.01 
 KANGER 0.150.00 
 ASIAPLY 0.325+0.025 
 AT 0.18-0.005 
 KSTAR 0.275+0.005 

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