Highlights

[APEX] QoQ Quarter Result on 2016-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 19-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -76.77%    YoY -     -52.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 9,456 10,164 9,070 8,037 13,168 11,954 10,398 -6.11%
  QoQ % -6.97% 12.06% 12.85% -38.97% 10.16% 14.96% -
  Horiz. % 90.94% 97.75% 87.23% 77.29% 126.64% 114.96% 100.00%
PBT 4,029 4,507 3,544 2,358 7,750 6,501 3,726 5.33%
  QoQ % -10.61% 27.17% 50.30% -69.57% 19.21% 74.48% -
  Horiz. % 108.13% 120.96% 95.12% 63.29% 208.00% 174.48% 100.00%
Tax -892 -1,160 -1,055 -826 -1,155 -888 -763 10.92%
  QoQ % 23.10% -9.95% -27.72% 28.48% -30.07% -16.38% -
  Horiz. % 116.91% 152.03% 138.27% 108.26% 151.38% 116.38% 100.00%
NP 3,137 3,347 2,489 1,532 6,595 5,613 2,963 3.86%
  QoQ % -6.27% 34.47% 62.47% -76.77% 17.50% 89.44% -
  Horiz. % 105.87% 112.96% 84.00% 51.70% 222.58% 189.44% 100.00%
NP to SH 3,137 3,347 2,489 1,532 6,595 5,613 2,963 3.86%
  QoQ % -6.27% 34.47% 62.47% -76.77% 17.50% 89.44% -
  Horiz. % 105.87% 112.96% 84.00% 51.70% 222.58% 189.44% 100.00%
Tax Rate 22.14 % 25.74 % 29.77 % 35.03 % 14.90 % 13.66 % 20.48 % 5.31%
  QoQ % -13.99% -13.54% -15.02% 135.10% 9.08% -33.30% -
  Horiz. % 108.11% 125.68% 145.36% 171.04% 72.75% 66.70% 100.00%
Total Cost 6,319 6,817 6,581 6,505 6,573 6,341 7,435 -10.23%
  QoQ % -7.31% 3.59% 1.17% -1.03% 3.66% -14.71% -
  Horiz. % 84.99% 91.69% 88.51% 87.49% 88.41% 85.29% 100.00%
Net Worth 285,726 283,701 279,253 286,242 286,121 279,636 273,976 2.83%
  QoQ % 0.71% 1.59% -2.44% 0.04% 2.32% 2.07% -
  Horiz. % 104.29% 103.55% 101.93% 104.48% 104.43% 102.07% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,132 - - - 10,146 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.86% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 322.99 % - % - % - % 153.85 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 209.94% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 285,726 283,701 279,253 286,242 286,121 279,636 273,976 2.83%
  QoQ % 0.71% 1.59% -2.44% 0.04% 2.32% 2.07% -
  Horiz. % 104.29% 103.55% 101.93% 104.48% 104.43% 102.07% 100.00%
NOSH 202,643 202,644 202,357 201,578 202,923 202,635 202,945 -0.10%
  QoQ % -0.00% 0.14% 0.39% -0.66% 0.14% -0.15% -
  Horiz. % 99.85% 99.85% 99.71% 99.33% 99.99% 99.85% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 33.17 % 32.93 % 27.44 % 19.06 % 50.08 % 46.95 % 28.50 % 10.59%
  QoQ % 0.73% 20.01% 43.97% -61.94% 6.67% 64.74% -
  Horiz. % 116.39% 115.54% 96.28% 66.88% 175.72% 164.74% 100.00%
ROE 1.10 % 1.18 % 0.89 % 0.54 % 2.30 % 2.01 % 1.08 % 1.23%
  QoQ % -6.78% 32.58% 64.81% -76.52% 14.43% 86.11% -
  Horiz. % 101.85% 109.26% 82.41% 50.00% 212.96% 186.11% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.67 5.02 4.48 3.99 6.49 5.90 5.12 -5.92%
  QoQ % -6.97% 12.05% 12.28% -38.52% 10.00% 15.23% -
  Horiz. % 91.21% 98.05% 87.50% 77.93% 126.76% 115.23% 100.00%
EPS 1.55 1.65 1.23 0.76 3.25 2.77 1.46 4.05%
  QoQ % -6.06% 34.15% 61.84% -76.62% 17.33% 89.73% -
  Horiz. % 106.16% 113.01% 84.25% 52.05% 222.60% 189.73% 100.00%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4100 1.4000 1.3800 1.4200 1.4100 1.3800 1.3500 2.93%
  QoQ % 0.71% 1.45% -2.82% 0.71% 2.17% 2.22% -
  Horiz. % 104.44% 103.70% 102.22% 105.19% 104.44% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.43 4.76 4.25 3.76 6.17 5.60 4.87 -6.09%
  QoQ % -6.93% 12.00% 13.03% -39.06% 10.18% 14.99% -
  Horiz. % 90.97% 97.74% 87.27% 77.21% 126.69% 114.99% 100.00%
EPS 1.47 1.57 1.17 0.72 3.09 2.63 1.39 3.78%
  QoQ % -6.37% 34.19% 62.50% -76.70% 17.49% 89.21% -
  Horiz. % 105.76% 112.95% 84.17% 51.80% 222.30% 189.21% 100.00%
DPS 4.74 0.00 0.00 0.00 4.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.79% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3379 1.3284 1.3076 1.3403 1.3398 1.3094 1.2829 2.82%
  QoQ % 0.72% 1.59% -2.44% 0.04% 2.32% 2.07% -
  Horiz. % 104.29% 103.55% 101.93% 104.47% 104.44% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.4500 1.5000 1.6500 1.6700 1.9000 1.5500 1.3900 -
P/RPS 31.07 29.91 36.81 41.89 29.28 26.27 27.13 9.42%
  QoQ % 3.88% -18.74% -12.13% 43.07% 11.46% -3.17% -
  Horiz. % 114.52% 110.25% 135.68% 154.40% 107.92% 96.83% 100.00%
P/EPS 93.67 90.82 134.15 219.74 58.46 55.96 95.21 -1.08%
  QoQ % 3.14% -32.30% -38.95% 275.88% 4.47% -41.22% -
  Horiz. % 98.38% 95.39% 140.90% 230.80% 61.40% 58.78% 100.00%
EY 1.07 1.10 0.75 0.46 1.71 1.79 1.05 1.26%
  QoQ % -2.73% 46.67% 63.04% -73.10% -4.47% 70.48% -
  Horiz. % 101.90% 104.76% 71.43% 43.81% 162.86% 170.48% 100.00%
DY 3.45 0.00 0.00 0.00 2.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.18% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.03 1.07 1.20 1.18 1.35 1.12 1.03 -
  QoQ % -3.74% -10.83% 1.69% -12.59% 20.54% 8.74% -
  Horiz. % 100.00% 103.88% 116.50% 114.56% 131.07% 108.74% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 24/11/16 23/08/16 19/05/16 24/02/16 23/11/15 25/08/15 -
Price 1.3600 1.5600 1.6800 1.6600 1.8000 1.9200 1.4500 -
P/RPS 29.14 31.10 37.48 41.64 27.74 32.55 28.30 1.96%
  QoQ % -6.30% -17.02% -9.99% 50.11% -14.78% 15.02% -
  Horiz. % 102.97% 109.89% 132.44% 147.14% 98.02% 115.02% 100.00%
P/EPS 87.85 94.45 136.59 218.42 55.38 69.31 99.32 -7.82%
  QoQ % -6.99% -30.85% -37.46% 294.40% -20.10% -30.22% -
  Horiz. % 88.45% 95.10% 137.53% 219.92% 55.76% 69.78% 100.00%
EY 1.14 1.06 0.73 0.46 1.81 1.44 1.01 8.37%
  QoQ % 7.55% 45.21% 58.70% -74.59% 25.69% 42.57% -
  Horiz. % 112.87% 104.95% 72.28% 45.54% 179.21% 142.57% 100.00%
DY 3.68 0.00 0.00 0.00 2.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.37% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.96 1.11 1.22 1.17 1.28 1.39 1.07 -6.95%
  QoQ % -13.51% -9.02% 4.27% -8.59% -7.91% 29.91% -
  Horiz. % 89.72% 103.74% 114.02% 109.35% 119.63% 129.91% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers