Highlights

[APEX] QoQ Quarter Result on 2014-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -43.66%    YoY -     -47.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 11,954 10,398 10,403 11,269 22,571 19,952 18,411 -25.00%
  QoQ % 14.96% -0.05% -7.68% -50.07% 13.13% 8.37% -
  Horiz. % 64.93% 56.48% 56.50% 61.21% 122.60% 108.37% 100.00%
PBT 6,501 3,726 4,150 5,375 9,839 5,752 13,669 -39.04%
  QoQ % 74.48% -10.22% -22.79% -45.37% 71.05% -57.92% -
  Horiz. % 47.56% 27.26% 30.36% 39.32% 71.98% 42.08% 100.00%
Tax -888 -763 -903 -863 -1,830 -1,309 -1,895 -39.64%
  QoQ % -16.38% 15.50% -4.63% 52.84% -39.80% 30.92% -
  Horiz. % 46.86% 40.26% 47.65% 45.54% 96.57% 69.08% 100.00%
NP 5,613 2,963 3,247 4,512 8,009 4,443 11,774 -38.95%
  QoQ % 89.44% -8.75% -28.04% -43.66% 80.26% -62.26% -
  Horiz. % 47.67% 25.17% 27.58% 38.32% 68.02% 37.74% 100.00%
NP to SH 5,613 2,963 3,247 4,512 8,009 4,443 11,774 -38.95%
  QoQ % 89.44% -8.75% -28.04% -43.66% 80.26% -62.26% -
  Horiz. % 47.67% 25.17% 27.58% 38.32% 68.02% 37.74% 100.00%
Tax Rate 13.66 % 20.48 % 21.76 % 16.06 % 18.60 % 22.76 % 13.86 % -0.96%
  QoQ % -33.30% -5.88% 35.49% -13.66% -18.28% 64.21% -
  Horiz. % 98.56% 147.76% 157.00% 115.87% 134.20% 164.21% 100.00%
Total Cost 6,341 7,435 7,156 6,757 14,562 15,509 6,637 -2.99%
  QoQ % -14.71% 3.90% 5.90% -53.60% -6.11% 133.67% -
  Horiz. % 95.54% 112.02% 107.82% 101.81% 219.41% 233.67% 100.00%
Net Worth 279,636 273,976 282,083 292,440 287,918 296,199 291,816 -2.80%
  QoQ % 2.07% -2.87% -3.54% 1.57% -2.80% 1.50% -
  Horiz. % 95.83% 93.89% 96.66% 100.21% 98.66% 101.50% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 24,370 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 540.12 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 279,636 273,976 282,083 292,440 287,918 296,199 291,816 -2.80%
  QoQ % 2.07% -2.87% -3.54% 1.57% -2.80% 1.50% -
  Horiz. % 95.83% 93.89% 96.66% 100.21% 98.66% 101.50% 100.00%
NOSH 202,635 202,945 202,937 203,083 202,759 202,876 202,650 -0.01%
  QoQ % -0.15% 0.00% -0.07% 0.16% -0.06% 0.11% -
  Horiz. % 99.99% 100.15% 100.14% 100.21% 100.05% 100.11% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 46.95 % 28.50 % 31.21 % 40.04 % 35.48 % 22.27 % 63.95 % -18.60%
  QoQ % 64.74% -8.68% -22.05% 12.85% 59.32% -65.18% -
  Horiz. % 73.42% 44.57% 48.80% 62.61% 55.48% 34.82% 100.00%
ROE 2.01 % 1.08 % 1.15 % 1.54 % 2.78 % 1.50 % 4.03 % -37.08%
  QoQ % 86.11% -6.09% -25.32% -44.60% 85.33% -62.78% -
  Horiz. % 49.88% 26.80% 28.54% 38.21% 68.98% 37.22% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.90 5.12 5.13 5.55 11.13 9.83 9.09 -25.02%
  QoQ % 15.23% -0.19% -7.57% -50.13% 13.22% 8.14% -
  Horiz. % 64.91% 56.33% 56.44% 61.06% 122.44% 108.14% 100.00%
EPS 2.77 1.46 1.60 2.23 3.95 2.19 5.81 -38.94%
  QoQ % 89.73% -8.75% -28.25% -43.54% 80.37% -62.31% -
  Horiz. % 47.68% 25.13% 27.54% 38.38% 67.99% 37.69% 100.00%
DPS 0.00 0.00 0.00 12.00 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 1.3800 1.3500 1.3900 1.4400 1.4200 1.4600 1.4400 -2.79%
  QoQ % 2.22% -2.88% -3.47% 1.41% -2.74% 1.39% -
  Horiz. % 95.83% 93.75% 96.53% 100.00% 98.61% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.60 4.87 4.87 5.28 10.57 9.34 8.62 -24.97%
  QoQ % 14.99% 0.00% -7.77% -50.05% 13.17% 8.35% -
  Horiz. % 64.97% 56.50% 56.50% 61.25% 122.62% 108.35% 100.00%
EPS 2.63 1.39 1.52 2.11 3.75 2.08 5.51 -38.90%
  QoQ % 89.21% -8.55% -27.96% -43.73% 80.29% -62.25% -
  Horiz. % 47.73% 25.23% 27.59% 38.29% 68.06% 37.75% 100.00%
DPS 0.00 0.00 0.00 11.41 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 1.3094 1.2829 1.3208 1.3693 1.3482 1.3869 1.3664 -2.80%
  QoQ % 2.07% -2.87% -3.54% 1.57% -2.79% 1.50% -
  Horiz. % 95.83% 93.89% 96.66% 100.21% 98.67% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5500 1.3900 1.4200 1.4500 1.5400 1.6000 1.3800 -
P/RPS 26.27 27.13 27.70 26.13 13.83 16.27 15.19 44.03%
  QoQ % -3.17% -2.06% 6.01% 88.94% -15.00% 7.11% -
  Horiz. % 172.94% 178.60% 182.36% 172.02% 91.05% 107.11% 100.00%
P/EPS 55.96 95.21 88.75 65.26 38.99 73.06 23.75 76.98%
  QoQ % -41.22% 7.28% 35.99% 67.38% -46.63% 207.62% -
  Horiz. % 235.62% 400.88% 373.68% 274.78% 164.17% 307.62% 100.00%
EY 1.79 1.05 1.13 1.53 2.56 1.37 4.21 -43.43%
  QoQ % 70.48% -7.08% -26.14% -40.23% 86.86% -67.46% -
  Horiz. % 42.52% 24.94% 26.84% 36.34% 60.81% 32.54% 100.00%
DY 0.00 0.00 0.00 8.28 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 1.12 1.03 1.02 1.01 1.08 1.10 0.96 10.81%
  QoQ % 8.74% 0.98% 0.99% -6.48% -1.82% 14.58% -
  Horiz. % 116.67% 107.29% 106.25% 105.21% 112.50% 114.58% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 25/08/15 27/05/15 25/02/15 27/11/14 13/08/14 27/05/14 -
Price 1.9200 1.4500 1.4300 1.5000 1.5000 1.4000 1.5100 -
P/RPS 32.55 28.30 27.90 27.03 13.47 14.24 16.62 56.47%
  QoQ % 15.02% 1.43% 3.22% 100.67% -5.41% -14.32% -
  Horiz. % 195.85% 170.28% 167.87% 162.64% 81.05% 85.68% 100.00%
P/EPS 69.31 99.32 89.37 67.51 37.97 63.93 25.99 92.19%
  QoQ % -30.22% 11.13% 32.38% 77.80% -40.61% 145.98% -
  Horiz. % 266.68% 382.15% 343.86% 259.75% 146.09% 245.98% 100.00%
EY 1.44 1.01 1.12 1.48 2.63 1.56 3.85 -48.06%
  QoQ % 42.57% -9.82% -24.32% -43.73% 68.59% -59.48% -
  Horiz. % 37.40% 26.23% 29.09% 38.44% 68.31% 40.52% 100.00%
DY 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% - - -
P/NAPS 1.39 1.07 1.03 1.04 1.06 0.96 1.05 20.54%
  QoQ % 29.91% 3.88% -0.96% -1.89% 10.42% -8.57% -
  Horiz. % 132.38% 101.90% 98.10% 99.05% 100.95% 91.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS