Highlights

[APEX] QoQ Quarter Result on 2013-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     2,022.69%    YoY -     -36.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,981 18,867 20,678 10,530 11,504 11,688 11,293 36.24%
  QoQ % -4.70% -8.76% 96.37% -8.47% -1.57% 3.50% -
  Horiz. % 159.22% 167.07% 183.10% 93.24% 101.87% 103.50% 100.00%
PBT 10,337 7,760 9,702 3,366 1,225 19,253 4,068 85.90%
  QoQ % 33.21% -20.02% 188.24% 174.78% -93.64% 373.28% -
  Horiz. % 254.11% 190.76% 238.50% 82.74% 30.11% 473.28% 100.00%
Tax -1,713 -1,562 -1,623 -840 -1,106 -869 -440 146.87%
  QoQ % -9.67% 3.76% -93.21% 24.05% -27.27% -97.50% -
  Horiz. % 389.32% 355.00% 368.86% 190.91% 251.36% 197.50% 100.00%
NP 8,624 6,198 8,079 2,526 119 18,384 3,628 77.83%
  QoQ % 39.14% -23.28% 219.83% 2,022.69% -99.35% 406.73% -
  Horiz. % 237.71% 170.84% 222.68% 69.63% 3.28% 506.73% 100.00%
NP to SH 8,624 6,198 8,079 2,526 119 18,384 3,628 77.83%
  QoQ % 39.14% -23.28% 219.83% 2,022.69% -99.35% 406.73% -
  Horiz. % 237.71% 170.84% 222.68% 69.63% 3.28% 506.73% 100.00%
Tax Rate 16.57 % 20.13 % 16.73 % 24.96 % 90.29 % 4.51 % 10.82 % 32.76%
  QoQ % -17.69% 20.32% -32.97% -72.36% 1,902.00% -58.32% -
  Horiz. % 153.14% 186.04% 154.62% 230.68% 834.47% 41.68% 100.00%
Total Cost 9,357 12,669 12,599 8,004 11,385 -6,696 7,665 14.18%
  QoQ % -26.14% 0.56% 57.41% -29.70% 270.03% -187.36% -
  Horiz. % 122.07% 165.28% 164.37% 104.42% 148.53% -87.36% 100.00%
Net Worth 285,442 277,492 277,399 272,808 264,000 297,954 308,075 -4.95%
  QoQ % 2.86% 0.03% 1.68% 3.34% -11.40% -3.29% -
  Horiz. % 92.65% 90.07% 90.04% 88.55% 85.69% 96.71% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,195 - - - 10,000 - 32,429 -36.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.94% 0.00% 0.00% 0.00% 30.84% 0.00% 100.00%
Div Payout % 187.79 % - % - % - % 8,403.36 % - % 893.85 % -64.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.01% 0.00% 0.00% 0.00% 940.13% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 285,442 277,492 277,399 272,808 264,000 297,954 308,075 -4.95%
  QoQ % 2.86% 0.03% 1.68% 3.34% -11.40% -3.29% -
  Horiz. % 92.65% 90.07% 90.04% 88.55% 85.69% 96.71% 100.00%
NOSH 202,441 202,549 202,481 202,080 200,000 202,690 202,681 -0.08%
  QoQ % -0.05% 0.03% 0.20% 1.04% -1.33% 0.00% -
  Horiz. % 99.88% 99.93% 99.90% 99.70% 98.68% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 47.96 % 32.85 % 39.07 % 23.99 % 1.03 % 157.29 % 32.13 % 30.52%
  QoQ % 46.00% -15.92% 62.86% 2,229.13% -99.35% 389.54% -
  Horiz. % 149.27% 102.24% 121.60% 74.67% 3.21% 489.54% 100.00%
ROE 3.02 % 2.23 % 2.91 % 0.93 % 0.05 % 6.17 % 1.18 % 86.78%
  QoQ % 35.43% -23.37% 212.90% 1,760.00% -99.19% 422.88% -
  Horiz. % 255.93% 188.98% 246.61% 78.81% 4.24% 522.88% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.88 9.31 10.21 5.21 5.75 5.77 5.57 36.35%
  QoQ % -4.62% -8.81% 95.97% -9.39% -0.35% 3.59% -
  Horiz. % 159.43% 167.15% 183.30% 93.54% 103.23% 103.59% 100.00%
EPS 4.26 3.06 3.99 1.25 0.06 9.07 1.79 77.97%
  QoQ % 39.22% -23.31% 219.20% 1,983.33% -99.34% 406.70% -
  Horiz. % 237.99% 170.95% 222.91% 69.83% 3.35% 506.70% 100.00%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 16.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 31.25% 0.00% 100.00%
NAPS 1.4100 1.3700 1.3700 1.3500 1.3200 1.4700 1.5200 -4.87%
  QoQ % 2.92% 0.00% 1.48% 2.27% -10.20% -3.29% -
  Horiz. % 92.76% 90.13% 90.13% 88.82% 86.84% 96.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.42 8.83 9.68 4.93 5.39 5.47 5.29 36.21%
  QoQ % -4.64% -8.78% 96.35% -8.53% -1.46% 3.40% -
  Horiz. % 159.17% 166.92% 182.99% 93.19% 101.89% 103.40% 100.00%
EPS 4.04 2.90 3.78 1.18 0.06 8.61 1.70 77.80%
  QoQ % 39.31% -23.28% 220.34% 1,866.67% -99.30% 406.47% -
  Horiz. % 237.65% 170.59% 222.35% 69.41% 3.53% 506.47% 100.00%
DPS 7.58 0.00 0.00 0.00 4.68 0.00 15.18 -36.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.93% 0.00% 0.00% 0.00% 30.83% 0.00% 100.00%
NAPS 1.3366 1.2993 1.2989 1.2774 1.2362 1.3952 1.4426 -4.95%
  QoQ % 2.87% 0.03% 1.68% 3.33% -11.40% -3.29% -
  Horiz. % 92.65% 90.07% 90.04% 88.55% 85.69% 96.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.1700 1.1700 1.1800 1.1400 1.1000 1.1700 1.0300 -
P/RPS 13.17 12.56 11.55 21.88 19.12 20.29 18.49 -20.19%
  QoQ % 4.86% 8.74% -47.21% 14.44% -5.77% 9.73% -
  Horiz. % 71.23% 67.93% 62.47% 118.33% 103.41% 109.74% 100.00%
P/EPS 27.46 38.24 29.57 91.20 1,848.74 12.90 57.54 -38.85%
  QoQ % -28.19% 29.32% -67.58% -95.07% 14,231.32% -77.58% -
  Horiz. % 47.72% 66.46% 51.39% 158.50% 3,212.97% 22.42% 100.00%
EY 3.64 2.62 3.38 1.10 0.05 7.75 1.74 63.35%
  QoQ % 38.93% -22.49% 207.27% 2,100.00% -99.35% 345.40% -
  Horiz. % 209.20% 150.57% 194.25% 63.22% 2.87% 445.40% 100.00%
DY 6.84 0.00 0.00 0.00 4.55 0.00 15.53 -42.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.04% 0.00% 0.00% 0.00% 29.30% 0.00% 100.00%
P/NAPS 0.83 0.85 0.86 0.84 0.83 0.80 0.68 14.17%
  QoQ % -2.35% -1.16% 2.38% 1.20% 3.75% 17.65% -
  Horiz. % 122.06% 125.00% 126.47% 123.53% 122.06% 117.65% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 -
Price 1.2000 1.1900 1.2600 1.2000 1.1000 1.1300 1.2400 -
P/RPS 13.51 12.78 12.34 23.03 19.12 19.60 22.25 -28.23%
  QoQ % 5.71% 3.57% -46.42% 20.45% -2.45% -11.91% -
  Horiz. % 60.72% 57.44% 55.46% 103.51% 85.93% 88.09% 100.00%
P/EPS 28.17 38.89 31.58 96.00 1,848.74 12.46 69.27 -45.02%
  QoQ % -27.56% 23.15% -67.10% -94.81% 14,737.40% -82.01% -
  Horiz. % 40.67% 56.14% 45.59% 138.59% 2,668.89% 17.99% 100.00%
EY 3.55 2.57 3.17 1.04 0.05 8.03 1.44 82.19%
  QoQ % 38.13% -18.93% 204.81% 1,980.00% -99.38% 457.64% -
  Horiz. % 246.53% 178.47% 220.14% 72.22% 3.47% 557.64% 100.00%
DY 6.67 0.00 0.00 0.00 4.55 0.00 12.90 -35.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.71% 0.00% 0.00% 0.00% 35.27% 0.00% 100.00%
P/NAPS 0.85 0.87 0.92 0.89 0.83 0.77 0.82 2.42%
  QoQ % -2.30% -5.43% 3.37% 7.23% 7.79% -6.10% -
  Horiz. % 103.66% 106.10% 112.20% 108.54% 101.22% 93.90% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers