Highlights

[APEX] QoQ Quarter Result on 2014-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     36.53%    YoY -     366.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 11,269 22,571 19,952 18,411 17,981 18,867 20,678 -33.21%
  QoQ % -50.07% 13.13% 8.37% 2.39% -4.70% -8.76% -
  Horiz. % 54.50% 109.15% 96.49% 89.04% 86.96% 91.24% 100.00%
PBT 5,375 9,839 5,752 13,669 10,337 7,760 9,702 -32.47%
  QoQ % -45.37% 71.05% -57.92% 32.23% 33.21% -20.02% -
  Horiz. % 55.40% 101.41% 59.29% 140.89% 106.55% 79.98% 100.00%
Tax -863 -1,830 -1,309 -1,895 -1,713 -1,562 -1,623 -34.29%
  QoQ % 52.84% -39.80% 30.92% -10.62% -9.67% 3.76% -
  Horiz. % 53.17% 112.75% 80.65% 116.76% 105.55% 96.24% 100.00%
NP 4,512 8,009 4,443 11,774 8,624 6,198 8,079 -32.11%
  QoQ % -43.66% 80.26% -62.26% 36.53% 39.14% -23.28% -
  Horiz. % 55.85% 99.13% 54.99% 145.74% 106.75% 76.72% 100.00%
NP to SH 4,512 8,009 4,443 11,774 8,624 6,198 8,079 -32.11%
  QoQ % -43.66% 80.26% -62.26% 36.53% 39.14% -23.28% -
  Horiz. % 55.85% 99.13% 54.99% 145.74% 106.75% 76.72% 100.00%
Tax Rate 16.06 % 18.60 % 22.76 % 13.86 % 16.57 % 20.13 % 16.73 % -2.68%
  QoQ % -13.66% -18.28% 64.21% -16.35% -17.69% 20.32% -
  Horiz. % 96.00% 111.18% 136.04% 82.85% 99.04% 120.32% 100.00%
Total Cost 6,757 14,562 15,509 6,637 9,357 12,669 12,599 -33.91%
  QoQ % -53.60% -6.11% 133.67% -29.07% -26.14% 0.56% -
  Horiz. % 53.63% 115.58% 123.10% 52.68% 74.27% 100.56% 100.00%
Net Worth 292,440 287,918 296,199 291,816 285,442 277,492 277,399 3.57%
  QoQ % 1.57% -2.80% 1.50% 2.23% 2.86% 0.03% -
  Horiz. % 105.42% 103.79% 106.78% 105.20% 102.90% 100.03% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 24,370 - - - 16,195 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.48% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 540.12 % - % - % - % 187.79 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 287.62% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 292,440 287,918 296,199 291,816 285,442 277,492 277,399 3.57%
  QoQ % 1.57% -2.80% 1.50% 2.23% 2.86% 0.03% -
  Horiz. % 105.42% 103.79% 106.78% 105.20% 102.90% 100.03% 100.00%
NOSH 203,083 202,759 202,876 202,650 202,441 202,549 202,481 0.20%
  QoQ % 0.16% -0.06% 0.11% 0.10% -0.05% 0.03% -
  Horiz. % 100.30% 100.14% 100.20% 100.08% 99.98% 100.03% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 40.04 % 35.48 % 22.27 % 63.95 % 47.96 % 32.85 % 39.07 % 1.64%
  QoQ % 12.85% 59.32% -65.18% 33.34% 46.00% -15.92% -
  Horiz. % 102.48% 90.81% 57.00% 163.68% 122.75% 84.08% 100.00%
ROE 1.54 % 2.78 % 1.50 % 4.03 % 3.02 % 2.23 % 2.91 % -34.50%
  QoQ % -44.60% 85.33% -62.78% 33.44% 35.43% -23.37% -
  Horiz. % 52.92% 95.53% 51.55% 138.49% 103.78% 76.63% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.55 11.13 9.83 9.09 8.88 9.31 10.21 -33.32%
  QoQ % -50.13% 13.22% 8.14% 2.36% -4.62% -8.81% -
  Horiz. % 54.36% 109.01% 96.28% 89.03% 86.97% 91.19% 100.00%
EPS 2.23 3.95 2.19 5.81 4.26 3.06 3.99 -32.08%
  QoQ % -43.54% 80.37% -62.31% 36.38% 39.22% -23.31% -
  Horiz. % 55.89% 99.00% 54.89% 145.61% 106.77% 76.69% 100.00%
DPS 12.00 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4400 1.4200 1.4600 1.4400 1.4100 1.3700 1.3700 3.37%
  QoQ % 1.41% -2.74% 1.39% 2.13% 2.92% 0.00% -
  Horiz. % 105.11% 103.65% 106.57% 105.11% 102.92% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.28 10.57 9.34 8.62 8.42 8.83 9.68 -33.17%
  QoQ % -50.05% 13.17% 8.35% 2.38% -4.64% -8.78% -
  Horiz. % 54.55% 109.19% 96.49% 89.05% 86.98% 91.22% 100.00%
EPS 2.11 3.75 2.08 5.51 4.04 2.90 3.78 -32.13%
  QoQ % -43.73% 80.29% -62.25% 36.39% 39.31% -23.28% -
  Horiz. % 55.82% 99.21% 55.03% 145.77% 106.88% 76.72% 100.00%
DPS 11.41 0.00 0.00 0.00 7.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.53% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3693 1.3482 1.3869 1.3664 1.3366 1.2993 1.2989 3.57%
  QoQ % 1.57% -2.79% 1.50% 2.23% 2.87% 0.03% -
  Horiz. % 105.42% 103.80% 106.77% 105.20% 102.90% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4500 1.5400 1.6000 1.3800 1.1700 1.1700 1.1800 -
P/RPS 26.13 13.83 16.27 15.19 13.17 12.56 11.55 72.08%
  QoQ % 88.94% -15.00% 7.11% 15.34% 4.86% 8.74% -
  Horiz. % 226.23% 119.74% 140.87% 131.52% 114.03% 108.74% 100.00%
P/EPS 65.26 38.99 73.06 23.75 27.46 38.24 29.57 69.27%
  QoQ % 67.38% -46.63% 207.62% -13.51% -28.19% 29.32% -
  Horiz. % 220.70% 131.86% 247.07% 80.32% 92.86% 129.32% 100.00%
EY 1.53 2.56 1.37 4.21 3.64 2.62 3.38 -40.96%
  QoQ % -40.23% 86.86% -67.46% 15.66% 38.93% -22.49% -
  Horiz. % 45.27% 75.74% 40.53% 124.56% 107.69% 77.51% 100.00%
DY 8.28 0.00 0.00 0.00 6.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.05% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.01 1.08 1.10 0.96 0.83 0.85 0.86 11.28%
  QoQ % -6.48% -1.82% 14.58% 15.66% -2.35% -1.16% -
  Horiz. % 117.44% 125.58% 127.91% 111.63% 96.51% 98.84% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 -
Price 1.5000 1.5000 1.4000 1.5100 1.2000 1.1900 1.2600 -
P/RPS 27.03 13.47 14.24 16.62 13.51 12.78 12.34 68.42%
  QoQ % 100.67% -5.41% -14.32% 23.02% 5.71% 3.57% -
  Horiz. % 219.04% 109.16% 115.40% 134.68% 109.48% 103.57% 100.00%
P/EPS 67.51 37.97 63.93 25.99 28.17 38.89 31.58 65.72%
  QoQ % 77.80% -40.61% 145.98% -7.74% -27.56% 23.15% -
  Horiz. % 213.77% 120.23% 202.44% 82.30% 89.20% 123.15% 100.00%
EY 1.48 2.63 1.56 3.85 3.55 2.57 3.17 -39.73%
  QoQ % -43.73% 68.59% -59.48% 8.45% 38.13% -18.93% -
  Horiz. % 46.69% 82.97% 49.21% 121.45% 111.99% 81.07% 100.00%
DY 8.00 0.00 0.00 0.00 6.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.94% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.04 1.06 0.96 1.05 0.85 0.87 0.92 8.49%
  QoQ % -1.89% 10.42% -8.57% 23.53% -2.30% -5.43% -
  Horiz. % 113.04% 115.22% 104.35% 114.13% 92.39% 94.57% 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
 
 

519  192  593  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.06+0.01 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 MRDIY 1.76+0.01 
 VIVOCOM 0.04-0.005 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS