Highlights

[APEX] QoQ Quarter Result on 2013-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     39.14%    YoY -     7,147.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 22,571 19,952 18,411 17,981 18,867 20,678 10,530 66.17%
  QoQ % 13.13% 8.37% 2.39% -4.70% -8.76% 96.37% -
  Horiz. % 214.35% 189.48% 174.84% 170.76% 179.17% 196.37% 100.00%
PBT 9,839 5,752 13,669 10,337 7,760 9,702 3,366 104.30%
  QoQ % 71.05% -57.92% 32.23% 33.21% -20.02% 188.24% -
  Horiz. % 292.31% 170.89% 406.09% 307.10% 230.54% 288.24% 100.00%
Tax -1,830 -1,309 -1,895 -1,713 -1,562 -1,623 -840 67.97%
  QoQ % -39.80% 30.92% -10.62% -9.67% 3.76% -93.21% -
  Horiz. % 217.86% 155.83% 225.60% 203.93% 185.95% 193.21% 100.00%
NP 8,009 4,443 11,774 8,624 6,198 8,079 2,526 115.67%
  QoQ % 80.26% -62.26% 36.53% 39.14% -23.28% 219.83% -
  Horiz. % 317.06% 175.89% 466.11% 341.41% 245.37% 319.83% 100.00%
NP to SH 8,009 4,443 11,774 8,624 6,198 8,079 2,526 115.67%
  QoQ % 80.26% -62.26% 36.53% 39.14% -23.28% 219.83% -
  Horiz. % 317.06% 175.89% 466.11% 341.41% 245.37% 319.83% 100.00%
Tax Rate 18.60 % 22.76 % 13.86 % 16.57 % 20.13 % 16.73 % 24.96 % -17.79%
  QoQ % -18.28% 64.21% -16.35% -17.69% 20.32% -32.97% -
  Horiz. % 74.52% 91.19% 55.53% 66.39% 80.65% 67.03% 100.00%
Total Cost 14,562 15,509 6,637 9,357 12,669 12,599 8,004 48.98%
  QoQ % -6.11% 133.67% -29.07% -26.14% 0.56% 57.41% -
  Horiz. % 181.93% 193.77% 82.92% 116.90% 158.28% 157.41% 100.00%
Net Worth 287,918 296,199 291,816 285,442 277,492 277,399 272,808 3.66%
  QoQ % -2.80% 1.50% 2.23% 2.86% 0.03% 1.68% -
  Horiz. % 105.54% 108.57% 106.97% 104.63% 101.72% 101.68% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 16,195 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 187.79 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 287,918 296,199 291,816 285,442 277,492 277,399 272,808 3.66%
  QoQ % -2.80% 1.50% 2.23% 2.86% 0.03% 1.68% -
  Horiz. % 105.54% 108.57% 106.97% 104.63% 101.72% 101.68% 100.00%
NOSH 202,759 202,876 202,650 202,441 202,549 202,481 202,080 0.22%
  QoQ % -0.06% 0.11% 0.10% -0.05% 0.03% 0.20% -
  Horiz. % 100.34% 100.39% 100.28% 100.18% 100.23% 100.20% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 35.48 % 22.27 % 63.95 % 47.96 % 32.85 % 39.07 % 23.99 % 29.78%
  QoQ % 59.32% -65.18% 33.34% 46.00% -15.92% 62.86% -
  Horiz. % 147.89% 92.83% 266.57% 199.92% 136.93% 162.86% 100.00%
ROE 2.78 % 1.50 % 4.03 % 3.02 % 2.23 % 2.91 % 0.93 % 107.37%
  QoQ % 85.33% -62.78% 33.44% 35.43% -23.37% 212.90% -
  Horiz. % 298.92% 161.29% 433.33% 324.73% 239.78% 312.90% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.13 9.83 9.09 8.88 9.31 10.21 5.21 65.79%
  QoQ % 13.22% 8.14% 2.36% -4.62% -8.81% 95.97% -
  Horiz. % 213.63% 188.68% 174.47% 170.44% 178.69% 195.97% 100.00%
EPS 3.95 2.19 5.81 4.26 3.06 3.99 1.25 115.19%
  QoQ % 80.37% -62.31% 36.38% 39.22% -23.31% 219.20% -
  Horiz. % 316.00% 175.20% 464.80% 340.80% 244.80% 319.20% 100.00%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4200 1.4600 1.4400 1.4100 1.3700 1.3700 1.3500 3.42%
  QoQ % -2.74% 1.39% 2.13% 2.92% 0.00% 1.48% -
  Horiz. % 105.19% 108.15% 106.67% 104.44% 101.48% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.57 9.34 8.62 8.42 8.83 9.68 4.93 66.19%
  QoQ % 13.17% 8.35% 2.38% -4.64% -8.78% 96.35% -
  Horiz. % 214.40% 189.45% 174.85% 170.79% 179.11% 196.35% 100.00%
EPS 3.75 2.08 5.51 4.04 2.90 3.78 1.18 116.00%
  QoQ % 80.29% -62.25% 36.39% 39.31% -23.28% 220.34% -
  Horiz. % 317.80% 176.27% 466.95% 342.37% 245.76% 320.34% 100.00%
DPS 0.00 0.00 0.00 7.58 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3482 1.3869 1.3664 1.3366 1.2993 1.2989 1.2774 3.66%
  QoQ % -2.79% 1.50% 2.23% 2.87% 0.03% 1.68% -
  Horiz. % 105.54% 108.57% 106.97% 104.63% 101.71% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.5400 1.6000 1.3800 1.1700 1.1700 1.1800 1.1400 -
P/RPS 13.83 16.27 15.19 13.17 12.56 11.55 21.88 -26.33%
  QoQ % -15.00% 7.11% 15.34% 4.86% 8.74% -47.21% -
  Horiz. % 63.21% 74.36% 69.42% 60.19% 57.40% 52.79% 100.00%
P/EPS 38.99 73.06 23.75 27.46 38.24 29.57 91.20 -43.22%
  QoQ % -46.63% 207.62% -13.51% -28.19% 29.32% -67.58% -
  Horiz. % 42.75% 80.11% 26.04% 30.11% 41.93% 32.42% 100.00%
EY 2.56 1.37 4.21 3.64 2.62 3.38 1.10 75.53%
  QoQ % 86.86% -67.46% 15.66% 38.93% -22.49% 207.27% -
  Horiz. % 232.73% 124.55% 382.73% 330.91% 238.18% 307.27% 100.00%
DY 0.00 0.00 0.00 6.84 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.08 1.10 0.96 0.83 0.85 0.86 0.84 18.22%
  QoQ % -1.82% 14.58% 15.66% -2.35% -1.16% 2.38% -
  Horiz. % 128.57% 130.95% 114.29% 98.81% 101.19% 102.38% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 -
Price 1.5000 1.4000 1.5100 1.2000 1.1900 1.2600 1.2000 -
P/RPS 13.47 14.24 16.62 13.51 12.78 12.34 23.03 -30.04%
  QoQ % -5.41% -14.32% 23.02% 5.71% 3.57% -46.42% -
  Horiz. % 58.49% 61.83% 72.17% 58.66% 55.49% 53.58% 100.00%
P/EPS 37.97 63.93 25.99 28.17 38.89 31.58 96.00 -46.09%
  QoQ % -40.61% 145.98% -7.74% -27.56% 23.15% -67.10% -
  Horiz. % 39.55% 66.59% 27.07% 29.34% 40.51% 32.90% 100.00%
EY 2.63 1.56 3.85 3.55 2.57 3.17 1.04 85.51%
  QoQ % 68.59% -59.48% 8.45% 38.13% -18.93% 204.81% -
  Horiz. % 252.88% 150.00% 370.19% 341.35% 247.12% 304.81% 100.00%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.06 0.96 1.05 0.85 0.87 0.92 0.89 12.35%
  QoQ % 10.42% -8.57% 23.53% -2.30% -5.43% 3.37% -
  Horiz. % 119.10% 107.87% 117.98% 95.51% 97.75% 103.37% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers