Highlights

[APEX] QoQ Quarter Result on 2016-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -6.27%    YoY -     -52.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 9,660 12,509 12,777 9,456 10,164 9,070 8,037 13.03%
  QoQ % -22.78% -2.10% 35.12% -6.97% 12.06% 12.85% -
  Horiz. % 120.19% 155.64% 158.98% 117.66% 126.47% 112.85% 100.00%
PBT 3,450 5,062 5,630 4,029 4,507 3,544 2,358 28.85%
  QoQ % -31.85% -10.09% 39.74% -10.61% 27.17% 50.30% -
  Horiz. % 146.31% 214.67% 238.76% 170.87% 191.14% 150.30% 100.00%
Tax -916 -1,220 -1,117 -892 -1,160 -1,055 -826 7.13%
  QoQ % 24.92% -9.22% -25.22% 23.10% -9.95% -27.72% -
  Horiz. % 110.90% 147.70% 135.23% 107.99% 140.44% 127.72% 100.00%
NP 2,534 3,842 4,513 3,137 3,347 2,489 1,532 39.82%
  QoQ % -34.04% -14.87% 43.86% -6.27% 34.47% 62.47% -
  Horiz. % 165.40% 250.78% 294.58% 204.77% 218.47% 162.47% 100.00%
NP to SH 2,534 3,842 4,513 3,137 3,347 2,489 1,532 39.82%
  QoQ % -34.04% -14.87% 43.86% -6.27% 34.47% 62.47% -
  Horiz. % 165.40% 250.78% 294.58% 204.77% 218.47% 162.47% 100.00%
Tax Rate 26.55 % 24.10 % 19.84 % 22.14 % 25.74 % 29.77 % 35.03 % -16.86%
  QoQ % 10.17% 21.47% -10.39% -13.99% -13.54% -15.02% -
  Horiz. % 75.79% 68.80% 56.64% 63.20% 73.48% 84.98% 100.00%
Total Cost 7,126 8,667 8,264 6,319 6,817 6,581 6,505 6.26%
  QoQ % -17.78% 4.88% 30.78% -7.31% 3.59% 1.17% -
  Horiz. % 109.55% 133.24% 127.04% 97.14% 104.80% 101.17% 100.00%
Net Worth 285,723 283,697 289,779 285,726 283,701 279,253 286,242 -0.12%
  QoQ % 0.71% -2.10% 1.42% 0.71% 1.59% -2.44% -
  Horiz. % 99.82% 99.11% 101.24% 99.82% 99.11% 97.56% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 10,132 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 322.99 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 285,723 283,697 289,779 285,726 283,701 279,253 286,242 -0.12%
  QoQ % 0.71% -2.10% 1.42% 0.71% 1.59% -2.44% -
  Horiz. % 99.82% 99.11% 101.24% 99.82% 99.11% 97.56% 100.00%
NOSH 202,641 202,641 202,643 202,643 202,644 202,357 201,578 0.35%
  QoQ % 0.00% -0.00% 0.00% -0.00% 0.14% 0.39% -
  Horiz. % 100.53% 100.53% 100.53% 100.53% 100.53% 100.39% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.23 % 30.71 % 35.32 % 33.17 % 32.93 % 27.44 % 19.06 % 23.70%
  QoQ % -14.59% -13.05% 6.48% 0.73% 20.01% 43.97% -
  Horiz. % 137.62% 161.12% 185.31% 174.03% 172.77% 143.97% 100.00%
ROE 0.89 % 1.35 % 1.56 % 1.10 % 1.18 % 0.89 % 0.54 % 39.49%
  QoQ % -34.07% -13.46% 41.82% -6.78% 32.58% 64.81% -
  Horiz. % 164.81% 250.00% 288.89% 203.70% 218.52% 164.81% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.77 6.17 6.31 4.67 5.02 4.48 3.99 12.63%
  QoQ % -22.69% -2.22% 35.12% -6.97% 12.05% 12.28% -
  Horiz. % 119.55% 154.64% 158.15% 117.04% 125.81% 112.28% 100.00%
EPS 1.25 1.90 2.23 1.55 1.65 1.23 0.76 39.29%
  QoQ % -34.21% -14.80% 43.87% -6.06% 34.15% 61.84% -
  Horiz. % 164.47% 250.00% 293.42% 203.95% 217.11% 161.84% 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 1.4100 1.4000 1.4300 1.4100 1.4000 1.3800 1.4200 -0.47%
  QoQ % 0.71% -2.10% 1.42% 0.71% 1.45% -2.82% -
  Horiz. % 99.30% 98.59% 100.70% 99.30% 98.59% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.52 5.86 5.98 4.43 4.76 4.25 3.76 13.05%
  QoQ % -22.87% -2.01% 34.99% -6.93% 12.00% 13.03% -
  Horiz. % 120.21% 155.85% 159.04% 117.82% 126.60% 113.03% 100.00%
EPS 1.19 1.80 2.11 1.47 1.57 1.17 0.72 39.75%
  QoQ % -33.89% -14.69% 43.54% -6.37% 34.19% 62.50% -
  Horiz. % 165.28% 250.00% 293.06% 204.17% 218.06% 162.50% 100.00%
DPS 0.00 0.00 0.00 4.74 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 1.3379 1.3284 1.3569 1.3379 1.3284 1.3076 1.3403 -0.12%
  QoQ % 0.72% -2.10% 1.42% 0.72% 1.59% -2.44% -
  Horiz. % 99.82% 99.11% 101.24% 99.82% 99.11% 97.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.6700 1.6700 1.4000 1.4500 1.5000 1.6500 1.6700 -
P/RPS 35.03 27.05 22.20 31.07 29.91 36.81 41.89 -11.23%
  QoQ % 29.50% 21.85% -28.55% 3.88% -18.74% -12.13% -
  Horiz. % 83.62% 64.57% 53.00% 74.17% 71.40% 87.87% 100.00%
P/EPS 133.55 88.08 62.86 93.67 90.82 134.15 219.74 -28.23%
  QoQ % 51.62% 40.12% -32.89% 3.14% -32.30% -38.95% -
  Horiz. % 60.78% 40.08% 28.61% 42.63% 41.33% 61.05% 100.00%
EY 0.75 1.14 1.59 1.07 1.10 0.75 0.46 38.49%
  QoQ % -34.21% -28.30% 48.60% -2.73% 46.67% 63.04% -
  Horiz. % 163.04% 247.83% 345.65% 232.61% 239.13% 163.04% 100.00%
DY 0.00 0.00 0.00 3.45 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 1.18 1.19 0.98 1.03 1.07 1.20 1.18 -
  QoQ % -0.84% 21.43% -4.85% -3.74% -10.83% 1.69% -
  Horiz. % 100.00% 100.85% 83.05% 87.29% 90.68% 101.69% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 15/05/17 20/02/17 24/11/16 23/08/16 19/05/16 -
Price 1.6300 1.6000 1.8000 1.3600 1.5600 1.6800 1.6600 -
P/RPS 34.19 25.92 28.55 29.14 31.10 37.48 41.64 -12.30%
  QoQ % 31.91% -9.21% -2.02% -6.30% -17.02% -9.99% -
  Horiz. % 82.11% 62.25% 68.56% 69.98% 74.69% 90.01% 100.00%
P/EPS 130.35 84.39 80.82 87.85 94.45 136.59 218.42 -29.09%
  QoQ % 54.46% 4.42% -8.00% -6.99% -30.85% -37.46% -
  Horiz. % 59.68% 38.64% 37.00% 40.22% 43.24% 62.54% 100.00%
EY 0.77 1.18 1.24 1.14 1.06 0.73 0.46 40.94%
  QoQ % -34.75% -4.84% 8.77% 7.55% 45.21% 58.70% -
  Horiz. % 167.39% 256.52% 269.57% 247.83% 230.43% 158.70% 100.00%
DY 0.00 0.00 0.00 3.68 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 1.16 1.14 1.26 0.96 1.11 1.22 1.17 -0.57%
  QoQ % 1.75% -9.52% 31.25% -13.51% -9.02% 4.27% -
  Horiz. % 99.15% 97.44% 107.69% 82.05% 94.87% 104.27% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers