Highlights

[APEX] QoQ Quarter Result on 2015-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -28.04%    YoY -     -72.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 13,168 11,954 10,398 10,403 11,269 22,571 19,952 -24.14%
  QoQ % 10.16% 14.96% -0.05% -7.68% -50.07% 13.13% -
  Horiz. % 66.00% 59.91% 52.12% 52.14% 56.48% 113.13% 100.00%
PBT 7,750 6,501 3,726 4,150 5,375 9,839 5,752 21.92%
  QoQ % 19.21% 74.48% -10.22% -22.79% -45.37% 71.05% -
  Horiz. % 134.74% 113.02% 64.78% 72.15% 93.45% 171.05% 100.00%
Tax -1,155 -888 -763 -903 -863 -1,830 -1,309 -7.98%
  QoQ % -30.07% -16.38% 15.50% -4.63% 52.84% -39.80% -
  Horiz. % 88.24% 67.84% 58.29% 68.98% 65.93% 139.80% 100.00%
NP 6,595 5,613 2,963 3,247 4,512 8,009 4,443 30.03%
  QoQ % 17.50% 89.44% -8.75% -28.04% -43.66% 80.26% -
  Horiz. % 148.44% 126.33% 66.69% 73.08% 101.55% 180.26% 100.00%
NP to SH 6,595 5,613 2,963 3,247 4,512 8,009 4,443 30.03%
  QoQ % 17.50% 89.44% -8.75% -28.04% -43.66% 80.26% -
  Horiz. % 148.44% 126.33% 66.69% 73.08% 101.55% 180.26% 100.00%
Tax Rate 14.90 % 13.66 % 20.48 % 21.76 % 16.06 % 18.60 % 22.76 % -24.55%
  QoQ % 9.08% -33.30% -5.88% 35.49% -13.66% -18.28% -
  Horiz. % 65.47% 60.02% 89.98% 95.61% 70.56% 81.72% 100.00%
Total Cost 6,573 6,341 7,435 7,156 6,757 14,562 15,509 -43.49%
  QoQ % 3.66% -14.71% 3.90% 5.90% -53.60% -6.11% -
  Horiz. % 42.38% 40.89% 47.94% 46.14% 43.57% 93.89% 100.00%
Net Worth 286,121 279,636 273,976 282,083 292,440 287,918 296,199 -2.28%
  QoQ % 2.32% 2.07% -2.87% -3.54% 1.57% -2.80% -
  Horiz. % 96.60% 94.41% 92.50% 95.23% 98.73% 97.20% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 10,146 - - - 24,370 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.63% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 153.85 % - % - % - % 540.12 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.48% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 286,121 279,636 273,976 282,083 292,440 287,918 296,199 -2.28%
  QoQ % 2.32% 2.07% -2.87% -3.54% 1.57% -2.80% -
  Horiz. % 96.60% 94.41% 92.50% 95.23% 98.73% 97.20% 100.00%
NOSH 202,923 202,635 202,945 202,937 203,083 202,759 202,876 0.02%
  QoQ % 0.14% -0.15% 0.00% -0.07% 0.16% -0.06% -
  Horiz. % 100.02% 99.88% 100.03% 100.03% 100.10% 99.94% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 50.08 % 46.95 % 28.50 % 31.21 % 40.04 % 35.48 % 22.27 % 71.39%
  QoQ % 6.67% 64.74% -8.68% -22.05% 12.85% 59.32% -
  Horiz. % 224.88% 210.82% 127.97% 140.14% 179.79% 159.32% 100.00%
ROE 2.30 % 2.01 % 1.08 % 1.15 % 1.54 % 2.78 % 1.50 % 32.87%
  QoQ % 14.43% 86.11% -6.09% -25.32% -44.60% 85.33% -
  Horiz. % 153.33% 134.00% 72.00% 76.67% 102.67% 185.33% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.49 5.90 5.12 5.13 5.55 11.13 9.83 -24.12%
  QoQ % 10.00% 15.23% -0.19% -7.57% -50.13% 13.22% -
  Horiz. % 66.02% 60.02% 52.09% 52.19% 56.46% 113.22% 100.00%
EPS 3.25 2.77 1.46 1.60 2.23 3.95 2.19 30.01%
  QoQ % 17.33% 89.73% -8.75% -28.25% -43.54% 80.37% -
  Horiz. % 148.40% 126.48% 66.67% 73.06% 101.83% 180.37% 100.00%
DPS 5.00 0.00 0.00 0.00 12.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4100 1.3800 1.3500 1.3900 1.4400 1.4200 1.4600 -2.29%
  QoQ % 2.17% 2.22% -2.88% -3.47% 1.41% -2.74% -
  Horiz. % 96.58% 94.52% 92.47% 95.21% 98.63% 97.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.17 5.60 4.87 4.87 5.28 10.57 9.34 -24.09%
  QoQ % 10.18% 14.99% 0.00% -7.77% -50.05% 13.17% -
  Horiz. % 66.06% 59.96% 52.14% 52.14% 56.53% 113.17% 100.00%
EPS 3.09 2.63 1.39 1.52 2.11 3.75 2.08 30.10%
  QoQ % 17.49% 89.21% -8.55% -27.96% -43.73% 80.29% -
  Horiz. % 148.56% 126.44% 66.83% 73.08% 101.44% 180.29% 100.00%
DPS 4.75 0.00 0.00 0.00 11.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.63% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3398 1.3094 1.2829 1.3208 1.3693 1.3482 1.3869 -2.27%
  QoQ % 2.32% 2.07% -2.87% -3.54% 1.57% -2.79% -
  Horiz. % 96.60% 94.41% 92.50% 95.23% 98.73% 97.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.9000 1.5500 1.3900 1.4200 1.4500 1.5400 1.6000 -
P/RPS 29.28 26.27 27.13 27.70 26.13 13.83 16.27 47.79%
  QoQ % 11.46% -3.17% -2.06% 6.01% 88.94% -15.00% -
  Horiz. % 179.96% 161.46% 166.75% 170.25% 160.60% 85.00% 100.00%
P/EPS 58.46 55.96 95.21 88.75 65.26 38.99 73.06 -13.78%
  QoQ % 4.47% -41.22% 7.28% 35.99% 67.38% -46.63% -
  Horiz. % 80.02% 76.59% 130.32% 121.48% 89.32% 53.37% 100.00%
EY 1.71 1.79 1.05 1.13 1.53 2.56 1.37 15.88%
  QoQ % -4.47% 70.48% -7.08% -26.14% -40.23% 86.86% -
  Horiz. % 124.82% 130.66% 76.64% 82.48% 111.68% 186.86% 100.00%
DY 2.63 0.00 0.00 0.00 8.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.76% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.35 1.12 1.03 1.02 1.01 1.08 1.10 14.59%
  QoQ % 20.54% 8.74% 0.98% 0.99% -6.48% -1.82% -
  Horiz. % 122.73% 101.82% 93.64% 92.73% 91.82% 98.18% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 23/11/15 25/08/15 27/05/15 25/02/15 27/11/14 13/08/14 -
Price 1.8000 1.9200 1.4500 1.4300 1.5000 1.5000 1.4000 -
P/RPS 27.74 32.55 28.30 27.90 27.03 13.47 14.24 55.79%
  QoQ % -14.78% 15.02% 1.43% 3.22% 100.67% -5.41% -
  Horiz. % 194.80% 228.58% 198.74% 195.93% 189.82% 94.59% 100.00%
P/EPS 55.38 69.31 99.32 89.37 67.51 37.97 63.93 -9.10%
  QoQ % -20.10% -30.22% 11.13% 32.38% 77.80% -40.61% -
  Horiz. % 86.63% 108.42% 155.36% 139.79% 105.60% 59.39% 100.00%
EY 1.81 1.44 1.01 1.12 1.48 2.63 1.56 10.39%
  QoQ % 25.69% 42.57% -9.82% -24.32% -43.73% 68.59% -
  Horiz. % 116.03% 92.31% 64.74% 71.79% 94.87% 168.59% 100.00%
DY 2.78 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. % 34.75% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.28 1.39 1.07 1.03 1.04 1.06 0.96 21.08%
  QoQ % -7.91% 29.91% 3.88% -0.96% -1.89% 10.42% -
  Horiz. % 133.33% 144.79% 111.46% 107.29% 108.33% 110.42% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers