Highlights

[APEX] QoQ TTM Result on 2013-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     50.26%    YoY -     -2.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 78,915 75,211 75,937 68,056 61,579 54,400 45,015 45.34%
  QoQ % 4.92% -0.96% 11.58% 10.52% 13.20% 20.85% -
  Horiz. % 175.31% 167.08% 168.69% 151.19% 136.80% 120.85% 100.00%
PBT 39,597 37,518 41,468 31,165 22,053 33,546 27,912 26.23%
  QoQ % 5.54% -9.53% 33.06% 41.32% -34.26% 20.18% -
  Horiz. % 141.86% 134.42% 148.57% 111.65% 79.01% 120.18% 100.00%
Tax -6,747 -6,479 -6,793 -5,738 -5,131 -4,438 -3,255 62.50%
  QoQ % -4.14% 4.62% -18.39% -11.83% -15.62% -36.34% -
  Horiz. % 207.28% 199.05% 208.69% 176.28% 157.63% 136.34% 100.00%
NP 32,850 31,039 34,675 25,427 16,922 29,108 24,657 21.06%
  QoQ % 5.83% -10.49% 36.37% 50.26% -41.86% 18.05% -
  Horiz. % 133.23% 125.88% 140.63% 103.12% 68.63% 118.05% 100.00%
NP to SH 32,850 31,039 34,675 25,427 16,922 29,108 24,657 21.06%
  QoQ % 5.83% -10.49% 36.37% 50.26% -41.86% 18.05% -
  Horiz. % 133.23% 125.88% 140.63% 103.12% 68.63% 118.05% 100.00%
Tax Rate 17.04 % 17.27 % 16.38 % 18.41 % 23.27 % 13.23 % 11.66 % 28.75%
  QoQ % -1.33% 5.43% -11.03% -20.89% 75.89% 13.46% -
  Horiz. % 146.14% 148.11% 140.48% 157.89% 199.57% 113.46% 100.00%
Total Cost 46,065 44,172 41,262 42,629 44,657 25,292 20,358 72.27%
  QoQ % 4.29% 7.05% -3.21% -4.54% 76.57% 24.24% -
  Horiz. % 226.27% 216.98% 202.68% 209.40% 219.36% 124.24% 100.00%
Net Worth 287,918 296,199 291,816 285,442 277,492 277,399 272,808 3.66%
  QoQ % -2.80% 1.50% 2.23% 2.86% 0.03% 1.68% -
  Horiz. % 105.54% 108.57% 106.97% 104.63% 101.72% 101.68% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 16,195 16,195 16,195 16,195 10,000 10,000 10,000 37.87%
  QoQ % 0.00% 0.00% 0.00% 61.95% 0.00% 0.00% -
  Horiz. % 161.95% 161.95% 161.95% 161.95% 100.00% 100.00% 100.00%
Div Payout % 49.30 % 52.18 % 46.71 % 63.69 % 59.09 % 34.35 % 40.56 % 13.88%
  QoQ % -5.52% 11.71% -26.66% 7.78% 72.02% -15.31% -
  Horiz. % 121.55% 128.65% 115.16% 157.03% 145.69% 84.69% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 287,918 296,199 291,816 285,442 277,492 277,399 272,808 3.66%
  QoQ % -2.80% 1.50% 2.23% 2.86% 0.03% 1.68% -
  Horiz. % 105.54% 108.57% 106.97% 104.63% 101.72% 101.68% 100.00%
NOSH 202,759 202,876 202,650 202,441 202,549 202,481 202,080 0.22%
  QoQ % -0.06% 0.11% 0.10% -0.05% 0.03% 0.20% -
  Horiz. % 100.34% 100.39% 100.28% 100.18% 100.23% 100.20% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 41.63 % 41.27 % 45.66 % 37.36 % 27.48 % 53.51 % 54.78 % -16.71%
  QoQ % 0.87% -9.61% 22.22% 35.95% -48.65% -2.32% -
  Horiz. % 75.99% 75.34% 83.35% 68.20% 50.16% 97.68% 100.00%
ROE 11.41 % 10.48 % 11.88 % 8.91 % 6.10 % 10.49 % 9.04 % 16.78%
  QoQ % 8.87% -11.78% 33.33% 46.07% -41.85% 16.04% -
  Horiz. % 126.22% 115.93% 131.42% 98.56% 67.48% 116.04% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.92 37.07 37.47 33.62 30.40 26.87 22.28 45.00%
  QoQ % 4.99% -1.07% 11.45% 10.59% 13.14% 20.60% -
  Horiz. % 174.69% 166.38% 168.18% 150.90% 136.45% 120.60% 100.00%
EPS 16.20 15.30 17.11 12.56 8.35 14.38 12.20 20.79%
  QoQ % 5.88% -10.58% 36.23% 50.42% -41.93% 17.87% -
  Horiz. % 132.79% 125.41% 140.25% 102.95% 68.44% 117.87% 100.00%
DPS 8.00 8.00 8.00 8.00 5.00 5.00 5.00 36.76%
  QoQ % 0.00% 0.00% 0.00% 60.00% 0.00% 0.00% -
  Horiz. % 160.00% 160.00% 160.00% 160.00% 100.00% 100.00% 100.00%
NAPS 1.4200 1.4600 1.4400 1.4100 1.3700 1.3700 1.3500 3.42%
  QoQ % -2.74% 1.39% 2.13% 2.92% 0.00% 1.48% -
  Horiz. % 105.19% 108.15% 106.67% 104.44% 101.48% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.95 35.22 35.56 31.87 28.83 25.47 21.08 45.33%
  QoQ % 4.91% -0.96% 11.58% 10.54% 13.19% 20.83% -
  Horiz. % 175.28% 167.08% 168.69% 151.19% 136.76% 120.83% 100.00%
EPS 15.38 14.53 16.24 11.91 7.92 13.63 11.55 21.02%
  QoQ % 5.85% -10.53% 36.36% 50.38% -41.89% 18.01% -
  Horiz. % 133.16% 125.80% 140.61% 103.12% 68.57% 118.01% 100.00%
DPS 7.58 7.58 7.58 7.58 4.68 4.68 4.68 37.88%
  QoQ % 0.00% 0.00% 0.00% 61.97% 0.00% 0.00% -
  Horiz. % 161.97% 161.97% 161.97% 161.97% 100.00% 100.00% 100.00%
NAPS 1.3482 1.3869 1.3664 1.3366 1.2993 1.2989 1.2774 3.66%
  QoQ % -2.79% 1.50% 2.23% 2.87% 0.03% 1.68% -
  Horiz. % 105.54% 108.57% 106.97% 104.63% 101.71% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.5400 1.6000 1.3800 1.1700 1.1700 1.1800 1.1400 -
P/RPS 3.96 4.32 3.68 3.48 3.85 4.39 5.12 -15.73%
  QoQ % -8.33% 17.39% 5.75% -9.61% -12.30% -14.26% -
  Horiz. % 77.34% 84.38% 71.88% 67.97% 75.20% 85.74% 100.00%
P/EPS 9.51 10.46 8.07 9.32 14.00 8.21 9.34 1.21%
  QoQ % -9.08% 29.62% -13.41% -33.43% 70.52% -12.10% -
  Horiz. % 101.82% 111.99% 86.40% 99.79% 149.89% 87.90% 100.00%
EY 10.52 9.56 12.40 10.74 7.14 12.18 10.70 -1.12%
  QoQ % 10.04% -22.90% 15.46% 50.42% -41.38% 13.83% -
  Horiz. % 98.32% 89.35% 115.89% 100.37% 66.73% 113.83% 100.00%
DY 5.19 5.00 5.80 6.84 4.27 4.24 4.39 11.80%
  QoQ % 3.80% -13.79% -15.20% 60.19% 0.71% -3.42% -
  Horiz. % 118.22% 113.90% 132.12% 155.81% 97.27% 96.58% 100.00%
P/NAPS 1.08 1.10 0.96 0.83 0.85 0.86 0.84 18.22%
  QoQ % -1.82% 14.58% 15.66% -2.35% -1.16% 2.38% -
  Horiz. % 128.57% 130.95% 114.29% 98.81% 101.19% 102.38% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 -
Price 1.5000 1.4000 1.5100 1.2000 1.1900 1.2600 1.2000 -
P/RPS 3.85 3.78 4.03 3.57 3.91 4.69 5.39 -20.08%
  QoQ % 1.85% -6.20% 12.89% -8.70% -16.63% -12.99% -
  Horiz. % 71.43% 70.13% 74.77% 66.23% 72.54% 87.01% 100.00%
P/EPS 9.26 9.15 8.82 9.55 14.24 8.76 9.83 -3.90%
  QoQ % 1.20% 3.74% -7.64% -32.94% 62.56% -10.89% -
  Horiz. % 94.20% 93.08% 89.73% 97.15% 144.86% 89.11% 100.00%
EY 10.80 10.93 11.33 10.47 7.02 11.41 10.17 4.08%
  QoQ % -1.19% -3.53% 8.21% 49.15% -38.48% 12.19% -
  Horiz. % 106.19% 107.47% 111.41% 102.95% 69.03% 112.19% 100.00%
DY 5.33 5.71 5.30 6.67 4.20 3.97 4.17 17.76%
  QoQ % -6.65% 7.74% -20.54% 58.81% 5.79% -4.80% -
  Horiz. % 127.82% 136.93% 127.10% 159.95% 100.72% 95.20% 100.00%
P/NAPS 1.06 0.96 1.05 0.85 0.87 0.92 0.89 12.35%
  QoQ % 10.42% -8.57% 23.53% -2.30% -5.43% 3.37% -
  Horiz. % 119.10% 107.87% 117.98% 95.51% 97.75% 103.37% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS