Highlights

[APEX] QoQ TTM Result on 2017-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     10.03%    YoY -     -8.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 42,166 43,878 44,290 44,794 41,467 36,727 40,433 2.84%
  QoQ % -3.90% -0.93% -1.13% 8.02% 12.91% -9.17% -
  Horiz. % 104.29% 108.52% 109.54% 110.79% 102.56% 90.83% 100.00%
PBT 16,558 18,414 18,171 19,228 17,710 14,438 18,159 -5.97%
  QoQ % -10.08% 1.34% -5.50% 8.57% 22.66% -20.49% -
  Horiz. % 91.18% 101.40% 100.07% 105.89% 97.53% 79.51% 100.00%
Tax -4,338 -4,374 -4,145 -4,389 -4,224 -3,933 -4,196 2.25%
  QoQ % 0.82% -5.52% 5.56% -3.91% -7.40% 6.27% -
  Horiz. % 103.38% 104.24% 98.78% 104.60% 100.67% 93.73% 100.00%
NP 12,220 14,040 14,026 14,839 13,486 10,505 13,963 -8.51%
  QoQ % -12.96% 0.10% -5.48% 10.03% 28.38% -24.77% -
  Horiz. % 87.52% 100.55% 100.45% 106.27% 96.58% 75.23% 100.00%
NP to SH 12,220 14,040 14,026 14,839 13,486 10,505 13,963 -8.51%
  QoQ % -12.96% 0.10% -5.48% 10.03% 28.38% -24.77% -
  Horiz. % 87.52% 100.55% 100.45% 106.27% 96.58% 75.23% 100.00%
Tax Rate 26.20 % 23.75 % 22.81 % 22.83 % 23.85 % 27.24 % 23.11 % 8.73%
  QoQ % 10.32% 4.12% -0.09% -4.28% -12.44% 17.87% -
  Horiz. % 113.37% 102.77% 98.70% 98.79% 103.20% 117.87% 100.00%
Total Cost 29,946 29,838 30,264 29,955 27,981 26,222 26,470 8.58%
  QoQ % 0.36% -1.41% 1.03% 7.05% 6.71% -0.94% -
  Horiz. % 113.13% 112.72% 114.33% 113.17% 105.71% 99.06% 100.00%
Net Worth 309,666 289,775 285,723 283,697 289,779 285,726 283,701 6.02%
  QoQ % 6.86% 1.42% 0.71% -2.10% 1.42% 0.71% -
  Horiz. % 109.15% 102.14% 100.71% 100.00% 102.14% 100.71% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 4,052 4,052 10,132 10,132 10,132 10,132 10,146 -45.79%
  QoQ % 0.00% -60.00% 0.00% 0.00% 0.00% -0.14% -
  Horiz. % 39.94% 39.94% 99.86% 99.86% 99.86% 99.86% 100.00%
Div Payout % 33.17 % 28.87 % 72.24 % 68.28 % 75.13 % 96.45 % 72.66 % -40.74%
  QoQ % 14.89% -60.04% 5.80% -9.12% -22.10% 32.74% -
  Horiz. % 45.65% 39.73% 99.42% 93.97% 103.40% 132.74% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 309,666 289,775 285,723 283,697 289,779 285,726 283,701 6.02%
  QoQ % 6.86% 1.42% 0.71% -2.10% 1.42% 0.71% -
  Horiz. % 109.15% 102.14% 100.71% 100.00% 102.14% 100.71% 100.00%
NOSH 213,563 202,640 202,641 202,641 202,643 202,643 202,644 3.56%
  QoQ % 5.39% -0.00% 0.00% -0.00% 0.00% -0.00% -
  Horiz. % 105.39% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 28.98 % 32.00 % 31.67 % 33.13 % 32.52 % 28.60 % 34.53 % -11.03%
  QoQ % -9.44% 1.04% -4.41% 1.88% 13.71% -17.17% -
  Horiz. % 83.93% 92.67% 91.72% 95.95% 94.18% 82.83% 100.00%
ROE 3.95 % 4.85 % 4.91 % 5.23 % 4.65 % 3.68 % 4.92 % -13.63%
  QoQ % -18.56% -1.22% -6.12% 12.47% 26.36% -25.20% -
  Horiz. % 80.28% 98.58% 99.80% 106.30% 94.51% 74.80% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.74 21.65 21.86 22.11 20.46 18.12 19.95 -0.70%
  QoQ % -8.82% -0.96% -1.13% 8.06% 12.91% -9.17% -
  Horiz. % 98.95% 108.52% 109.57% 110.83% 102.56% 90.83% 100.00%
EPS 5.72 6.93 6.92 7.32 6.66 5.18 6.89 -11.68%
  QoQ % -17.46% 0.14% -5.46% 9.91% 28.57% -24.82% -
  Horiz. % 83.02% 100.58% 100.44% 106.24% 96.66% 75.18% 100.00%
DPS 1.90 2.00 5.00 5.00 5.00 5.00 5.00 -47.57%
  QoQ % -5.00% -60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.00% 40.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.4500 1.4300 1.4100 1.4000 1.4300 1.4100 1.4000 2.37%
  QoQ % 1.40% 1.42% 0.71% -2.10% 1.42% 0.71% -
  Horiz. % 103.57% 102.14% 100.71% 100.00% 102.14% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.74 20.55 20.74 20.97 19.42 17.20 18.93 2.84%
  QoQ % -3.94% -0.92% -1.10% 7.98% 12.91% -9.14% -
  Horiz. % 104.28% 108.56% 109.56% 110.78% 102.59% 90.86% 100.00%
EPS 5.72 6.57 6.57 6.95 6.31 4.92 6.54 -8.55%
  QoQ % -12.94% 0.00% -5.47% 10.14% 28.25% -24.77% -
  Horiz. % 87.46% 100.46% 100.46% 106.27% 96.48% 75.23% 100.00%
DPS 1.90 1.90 4.74 4.74 4.74 4.74 4.75 -45.74%
  QoQ % 0.00% -59.92% 0.00% 0.00% 0.00% -0.21% -
  Horiz. % 40.00% 40.00% 99.79% 99.79% 99.79% 99.79% 100.00%
NAPS 1.4500 1.3569 1.3379 1.3284 1.3569 1.3379 1.3284 6.02%
  QoQ % 6.86% 1.42% 0.72% -2.10% 1.42% 0.72% -
  Horiz. % 109.15% 102.15% 100.72% 100.00% 102.15% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0800 1.4300 1.6700 1.6700 1.4000 1.4500 1.5000 -
P/RPS 5.47 6.60 7.64 7.55 6.84 8.00 7.52 -19.13%
  QoQ % -17.12% -13.61% 1.19% 10.38% -14.50% 6.38% -
  Horiz. % 72.74% 87.77% 101.60% 100.40% 90.96% 106.38% 100.00%
P/EPS 18.87 20.64 24.13 22.81 21.04 27.97 21.77 -9.10%
  QoQ % -8.58% -14.46% 5.79% 8.41% -24.78% 28.48% -
  Horiz. % 86.68% 94.81% 110.84% 104.78% 96.65% 128.48% 100.00%
EY 5.30 4.85 4.14 4.38 4.75 3.58 4.59 10.07%
  QoQ % 9.28% 17.15% -5.48% -7.79% 32.68% -22.00% -
  Horiz. % 115.47% 105.66% 90.20% 95.42% 103.49% 78.00% 100.00%
DY 1.76 1.40 2.99 2.99 3.57 3.45 3.33 -34.66%
  QoQ % 25.71% -53.18% 0.00% -16.25% 3.48% 3.60% -
  Horiz. % 52.85% 42.04% 89.79% 89.79% 107.21% 103.60% 100.00%
P/NAPS 0.74 1.00 1.18 1.19 0.98 1.03 1.07 -21.81%
  QoQ % -26.00% -15.25% -0.84% 21.43% -4.85% -3.74% -
  Horiz. % 69.16% 93.46% 110.28% 111.21% 91.59% 96.26% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 22/02/18 30/11/17 24/08/17 15/05/17 20/02/17 24/11/16 -
Price 1.0200 1.4500 1.6300 1.6000 1.8000 1.3600 1.5600 -
P/RPS 5.17 6.70 7.46 7.24 8.80 7.50 7.82 -24.13%
  QoQ % -22.84% -10.19% 3.04% -17.73% 17.33% -4.09% -
  Horiz. % 66.11% 85.68% 95.40% 92.58% 112.53% 95.91% 100.00%
P/EPS 17.83 20.93 23.55 21.85 27.05 26.23 22.64 -14.73%
  QoQ % -14.81% -11.13% 7.78% -19.22% 3.13% 15.86% -
  Horiz. % 78.75% 92.45% 104.02% 96.51% 119.48% 115.86% 100.00%
EY 5.61 4.78 4.25 4.58 3.70 3.81 4.42 17.24%
  QoQ % 17.36% 12.47% -7.21% 23.78% -2.89% -13.80% -
  Horiz. % 126.92% 108.14% 96.15% 103.62% 83.71% 86.20% 100.00%
DY 1.86 1.38 3.07 3.13 2.78 3.68 3.21 -30.52%
  QoQ % 34.78% -55.05% -1.92% 12.59% -24.46% 14.64% -
  Horiz. % 57.94% 42.99% 95.64% 97.51% 86.60% 114.64% 100.00%
P/NAPS 0.70 1.01 1.16 1.14 1.26 0.96 1.11 -26.48%
  QoQ % -30.69% -12.93% 1.75% -9.52% 31.25% -13.51% -
  Horiz. % 63.06% 90.99% 104.50% 102.70% 113.51% 86.49% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

462  395  644  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.50+0.24 
 MLAB 0.075+0.01 
 QES 0.405+0.04 
 PHB 0.03+0.005 
 AT 0.1750.00 
 PBBANK-C57 0.18+0.04 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS