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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7450.00 
 KOTRA 2.190.00 
 UCREST 0.110.00 
 EITA 1.430.00 
 PUC 0.0450.00 
 WILLOW 0.5150.00 
 IRIS 0.140.00 
 HSI-C9L 0.2050.00 
 HOOVER 0.400.00 
 BTECH 0.2050.00 
Partners & Brokers