Highlights

[APEX] QoQ Quarter Result on 2015-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     17.50%    YoY -     46.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 10,164 9,070 8,037 13,168 11,954 10,398 10,403 -1.53%
  QoQ % 12.06% 12.85% -38.97% 10.16% 14.96% -0.05% -
  Horiz. % 97.70% 87.19% 77.26% 126.58% 114.91% 99.95% 100.00%
PBT 4,507 3,544 2,358 7,750 6,501 3,726 4,150 5.64%
  QoQ % 27.17% 50.30% -69.57% 19.21% 74.48% -10.22% -
  Horiz. % 108.60% 85.40% 56.82% 186.75% 156.65% 89.78% 100.00%
Tax -1,160 -1,055 -826 -1,155 -888 -763 -903 18.12%
  QoQ % -9.95% -27.72% 28.48% -30.07% -16.38% 15.50% -
  Horiz. % 128.46% 116.83% 91.47% 127.91% 98.34% 84.50% 100.00%
NP 3,347 2,489 1,532 6,595 5,613 2,963 3,247 2.04%
  QoQ % 34.47% 62.47% -76.77% 17.50% 89.44% -8.75% -
  Horiz. % 103.08% 76.66% 47.18% 203.11% 172.87% 91.25% 100.00%
NP to SH 3,347 2,489 1,532 6,595 5,613 2,963 3,247 2.04%
  QoQ % 34.47% 62.47% -76.77% 17.50% 89.44% -8.75% -
  Horiz. % 103.08% 76.66% 47.18% 203.11% 172.87% 91.25% 100.00%
Tax Rate 25.74 % 29.77 % 35.03 % 14.90 % 13.66 % 20.48 % 21.76 % 11.82%
  QoQ % -13.54% -15.02% 135.10% 9.08% -33.30% -5.88% -
  Horiz. % 118.29% 136.81% 160.98% 68.47% 62.78% 94.12% 100.00%
Total Cost 6,817 6,581 6,505 6,573 6,341 7,435 7,156 -3.18%
  QoQ % 3.59% 1.17% -1.03% 3.66% -14.71% 3.90% -
  Horiz. % 95.26% 91.96% 90.90% 91.85% 88.61% 103.90% 100.00%
Net Worth 283,701 279,253 286,242 286,121 279,636 273,976 282,083 0.38%
  QoQ % 1.59% -2.44% 0.04% 2.32% 2.07% -2.87% -
  Horiz. % 100.57% 99.00% 101.47% 101.43% 99.13% 97.13% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 10,146 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 153.85 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 283,701 279,253 286,242 286,121 279,636 273,976 282,083 0.38%
  QoQ % 1.59% -2.44% 0.04% 2.32% 2.07% -2.87% -
  Horiz. % 100.57% 99.00% 101.47% 101.43% 99.13% 97.13% 100.00%
NOSH 202,644 202,357 201,578 202,923 202,635 202,945 202,937 -0.10%
  QoQ % 0.14% 0.39% -0.66% 0.14% -0.15% 0.00% -
  Horiz. % 99.86% 99.71% 99.33% 99.99% 99.85% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 32.93 % 27.44 % 19.06 % 50.08 % 46.95 % 28.50 % 31.21 % 3.63%
  QoQ % 20.01% 43.97% -61.94% 6.67% 64.74% -8.68% -
  Horiz. % 105.51% 87.92% 61.07% 160.46% 150.43% 91.32% 100.00%
ROE 1.18 % 0.89 % 0.54 % 2.30 % 2.01 % 1.08 % 1.15 % 1.73%
  QoQ % 32.58% 64.81% -76.52% 14.43% 86.11% -6.09% -
  Horiz. % 102.61% 77.39% 46.96% 200.00% 174.78% 93.91% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.02 4.48 3.99 6.49 5.90 5.12 5.13 -1.43%
  QoQ % 12.05% 12.28% -38.52% 10.00% 15.23% -0.19% -
  Horiz. % 97.86% 87.33% 77.78% 126.51% 115.01% 99.81% 100.00%
EPS 1.65 1.23 0.76 3.25 2.77 1.46 1.60 2.07%
  QoQ % 34.15% 61.84% -76.62% 17.33% 89.73% -8.75% -
  Horiz. % 103.12% 76.88% 47.50% 203.12% 173.12% 91.25% 100.00%
DPS 0.00 0.00 0.00 5.00 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 1.4000 1.3800 1.4200 1.4100 1.3800 1.3500 1.3900 0.48%
  QoQ % 1.45% -2.82% 0.71% 2.17% 2.22% -2.88% -
  Horiz. % 100.72% 99.28% 102.16% 101.44% 99.28% 97.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.76 4.25 3.76 6.17 5.60 4.87 4.87 -1.51%
  QoQ % 12.00% 13.03% -39.06% 10.18% 14.99% 0.00% -
  Horiz. % 97.74% 87.27% 77.21% 126.69% 114.99% 100.00% 100.00%
EPS 1.57 1.17 0.72 3.09 2.63 1.39 1.52 2.18%
  QoQ % 34.19% 62.50% -76.70% 17.49% 89.21% -8.55% -
  Horiz. % 103.29% 76.97% 47.37% 203.29% 173.03% 91.45% 100.00%
DPS 0.00 0.00 0.00 4.75 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 1.3284 1.3076 1.3403 1.3398 1.3094 1.2829 1.3208 0.38%
  QoQ % 1.59% -2.44% 0.04% 2.32% 2.07% -2.87% -
  Horiz. % 100.58% 99.00% 101.48% 101.44% 99.14% 97.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.5000 1.6500 1.6700 1.9000 1.5500 1.3900 1.4200 -
P/RPS 29.91 36.81 41.89 29.28 26.27 27.13 27.70 5.24%
  QoQ % -18.74% -12.13% 43.07% 11.46% -3.17% -2.06% -
  Horiz. % 107.98% 132.89% 151.23% 105.70% 94.84% 97.94% 100.00%
P/EPS 90.82 134.15 219.74 58.46 55.96 95.21 88.75 1.54%
  QoQ % -32.30% -38.95% 275.88% 4.47% -41.22% 7.28% -
  Horiz. % 102.33% 151.15% 247.59% 65.87% 63.05% 107.28% 100.00%
EY 1.10 0.75 0.46 1.71 1.79 1.05 1.13 -1.77%
  QoQ % 46.67% 63.04% -73.10% -4.47% 70.48% -7.08% -
  Horiz. % 97.35% 66.37% 40.71% 151.33% 158.41% 92.92% 100.00%
DY 0.00 0.00 0.00 2.63 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 1.07 1.20 1.18 1.35 1.12 1.03 1.02 3.23%
  QoQ % -10.83% 1.69% -12.59% 20.54% 8.74% 0.98% -
  Horiz. % 104.90% 117.65% 115.69% 132.35% 109.80% 100.98% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 19/05/16 24/02/16 23/11/15 25/08/15 27/05/15 -
Price 1.5600 1.6800 1.6600 1.8000 1.9200 1.4500 1.4300 -
P/RPS 31.10 37.48 41.64 27.74 32.55 28.30 27.90 7.49%
  QoQ % -17.02% -9.99% 50.11% -14.78% 15.02% 1.43% -
  Horiz. % 111.47% 134.34% 149.25% 99.43% 116.67% 101.43% 100.00%
P/EPS 94.45 136.59 218.42 55.38 69.31 99.32 89.37 3.74%
  QoQ % -30.85% -37.46% 294.40% -20.10% -30.22% 11.13% -
  Horiz. % 105.68% 152.84% 244.40% 61.97% 77.55% 111.13% 100.00%
EY 1.06 0.73 0.46 1.81 1.44 1.01 1.12 -3.59%
  QoQ % 45.21% 58.70% -74.59% 25.69% 42.57% -9.82% -
  Horiz. % 94.64% 65.18% 41.07% 161.61% 128.57% 90.18% 100.00%
DY 0.00 0.00 0.00 2.78 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 1.11 1.22 1.17 1.28 1.39 1.07 1.03 5.10%
  QoQ % -9.02% 4.27% -8.59% -7.91% 29.91% 3.88% -
  Horiz. % 107.77% 118.45% 113.59% 124.27% 134.95% 103.88% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers