Highlights

[APEX] QoQ TTM Result on 2013-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -5.48%    YoY -     45.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 68,056 61,579 54,400 45,015 47,376 47,002 47,846 26.40%
  QoQ % 10.52% 13.20% 20.85% -4.98% 0.80% -1.76% -
  Horiz. % 142.24% 128.70% 113.70% 94.08% 99.02% 98.24% 100.00%
PBT 31,165 22,053 33,546 27,912 29,780 32,778 19,884 34.82%
  QoQ % 41.32% -34.26% 20.18% -6.27% -9.15% 64.85% -
  Horiz. % 156.73% 110.91% 168.71% 140.37% 149.77% 164.85% 100.00%
Tax -5,738 -5,131 -4,438 -3,255 -3,693 -3,678 -3,743 32.85%
  QoQ % -11.83% -15.62% -36.34% 11.86% -0.41% 1.74% -
  Horiz. % 153.30% 137.08% 118.57% 86.96% 98.66% 98.26% 100.00%
NP 25,427 16,922 29,108 24,657 26,087 29,100 16,141 35.27%
  QoQ % 50.26% -41.86% 18.05% -5.48% -10.35% 80.29% -
  Horiz. % 157.53% 104.84% 180.34% 152.76% 161.62% 180.29% 100.00%
NP to SH 25,427 16,922 29,108 24,657 26,087 29,100 16,141 35.27%
  QoQ % 50.26% -41.86% 18.05% -5.48% -10.35% 80.29% -
  Horiz. % 157.53% 104.84% 180.34% 152.76% 161.62% 180.29% 100.00%
Tax Rate 18.41 % 23.27 % 13.23 % 11.66 % 12.40 % 11.22 % 18.82 % -1.45%
  QoQ % -20.89% 75.89% 13.46% -5.97% 10.52% -40.38% -
  Horiz. % 97.82% 123.65% 70.30% 61.96% 65.89% 59.62% 100.00%
Total Cost 42,629 44,657 25,292 20,358 21,289 17,902 31,705 21.75%
  QoQ % -4.54% 76.57% 24.24% -4.37% 18.92% -43.54% -
  Horiz. % 134.46% 140.85% 79.77% 64.21% 67.15% 56.46% 100.00%
Net Worth 285,442 277,492 277,399 272,808 264,000 297,954 308,075 -4.95%
  QoQ % 2.86% 0.03% 1.68% 3.34% -11.40% -3.29% -
  Horiz. % 92.65% 90.07% 90.04% 88.55% 85.69% 96.71% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,195 10,000 10,000 10,000 10,000 8,188 8,188 57.37%
  QoQ % 61.95% 0.00% 0.00% 0.00% 22.13% 0.00% -
  Horiz. % 197.79% 122.13% 122.13% 122.13% 122.13% 100.00% 100.00%
Div Payout % 63.69 % 59.09 % 34.35 % 40.56 % 38.33 % 28.14 % 50.73 % 16.33%
  QoQ % 7.78% 72.02% -15.31% 5.82% 36.21% -44.53% -
  Horiz. % 125.55% 116.48% 67.71% 79.95% 75.56% 55.47% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 285,442 277,492 277,399 272,808 264,000 297,954 308,075 -4.95%
  QoQ % 2.86% 0.03% 1.68% 3.34% -11.40% -3.29% -
  Horiz. % 92.65% 90.07% 90.04% 88.55% 85.69% 96.71% 100.00%
NOSH 202,441 202,549 202,481 202,080 200,000 202,690 202,681 -0.08%
  QoQ % -0.05% 0.03% 0.20% 1.04% -1.33% 0.00% -
  Horiz. % 99.88% 99.93% 99.90% 99.70% 98.68% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.36 % 27.48 % 53.51 % 54.78 % 55.06 % 61.91 % 33.74 % 7.01%
  QoQ % 35.95% -48.65% -2.32% -0.51% -11.06% 83.49% -
  Horiz. % 110.73% 81.45% 158.60% 162.36% 163.19% 183.49% 100.00%
ROE 8.91 % 6.10 % 10.49 % 9.04 % 9.88 % 9.77 % 5.24 % 42.32%
  QoQ % 46.07% -41.85% 16.04% -8.50% 1.13% 86.45% -
  Horiz. % 170.04% 116.41% 200.19% 172.52% 188.55% 186.45% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.62 30.40 26.87 22.28 23.69 23.19 23.61 26.49%
  QoQ % 10.59% 13.14% 20.60% -5.95% 2.16% -1.78% -
  Horiz. % 142.40% 128.76% 113.81% 94.37% 100.34% 98.22% 100.00%
EPS 12.56 8.35 14.38 12.20 13.04 14.36 7.96 35.42%
  QoQ % 50.42% -41.93% 17.87% -6.44% -9.19% 80.40% -
  Horiz. % 157.79% 104.90% 180.65% 153.27% 163.82% 180.40% 100.00%
DPS 8.00 5.00 5.00 5.00 5.00 4.00 4.00 58.54%
  QoQ % 60.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 200.00% 125.00% 125.00% 125.00% 125.00% 100.00% 100.00%
NAPS 1.4100 1.3700 1.3700 1.3500 1.3200 1.4700 1.5200 -4.87%
  QoQ % 2.92% 0.00% 1.48% 2.27% -10.20% -3.29% -
  Horiz. % 92.76% 90.13% 90.13% 88.82% 86.84% 96.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.87 28.83 25.47 21.08 22.18 22.01 22.40 26.42%
  QoQ % 10.54% 13.19% 20.83% -4.96% 0.77% -1.74% -
  Horiz. % 142.28% 128.71% 113.71% 94.11% 99.02% 98.26% 100.00%
EPS 11.91 7.92 13.63 11.55 12.22 13.63 7.56 35.28%
  QoQ % 50.38% -41.89% 18.01% -5.48% -10.34% 80.29% -
  Horiz. % 157.54% 104.76% 180.29% 152.78% 161.64% 180.29% 100.00%
DPS 7.58 4.68 4.68 4.68 4.68 3.83 3.83 57.44%
  QoQ % 61.97% 0.00% 0.00% 0.00% 22.19% 0.00% -
  Horiz. % 197.91% 122.19% 122.19% 122.19% 122.19% 100.00% 100.00%
NAPS 1.3366 1.2993 1.2989 1.2774 1.2362 1.3952 1.4426 -4.95%
  QoQ % 2.87% 0.03% 1.68% 3.33% -11.40% -3.29% -
  Horiz. % 92.65% 90.07% 90.04% 88.55% 85.69% 96.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.1700 1.1700 1.1800 1.1400 1.1000 1.1700 1.0300 -
P/RPS 3.48 3.85 4.39 5.12 4.64 5.05 4.36 -13.92%
  QoQ % -9.61% -12.30% -14.26% 10.34% -8.12% 15.83% -
  Horiz. % 79.82% 88.30% 100.69% 117.43% 106.42% 115.83% 100.00%
P/EPS 9.32 14.00 8.21 9.34 8.43 8.15 12.93 -19.56%
  QoQ % -33.43% 70.52% -12.10% 10.79% 3.44% -36.97% -
  Horiz. % 72.08% 108.28% 63.50% 72.24% 65.20% 63.03% 100.00%
EY 10.74 7.14 12.18 10.70 11.86 12.27 7.73 24.44%
  QoQ % 50.42% -41.38% 13.83% -9.78% -3.34% 58.73% -
  Horiz. % 138.94% 92.37% 157.57% 138.42% 153.43% 158.73% 100.00%
DY 6.84 4.27 4.24 4.39 4.55 3.42 3.88 45.78%
  QoQ % 60.19% 0.71% -3.42% -3.52% 33.04% -11.86% -
  Horiz. % 176.29% 110.05% 109.28% 113.14% 117.27% 88.14% 100.00%
P/NAPS 0.83 0.85 0.86 0.84 0.83 0.80 0.68 14.17%
  QoQ % -2.35% -1.16% 2.38% 1.20% 3.75% 17.65% -
  Horiz. % 122.06% 125.00% 126.47% 123.53% 122.06% 117.65% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 -
Price 1.2000 1.1900 1.2600 1.2000 1.1000 1.1300 1.2400 -
P/RPS 3.57 3.91 4.69 5.39 4.64 4.87 5.25 -22.62%
  QoQ % -8.70% -16.63% -12.99% 16.16% -4.72% -7.24% -
  Horiz. % 68.00% 74.48% 89.33% 102.67% 88.38% 92.76% 100.00%
P/EPS 9.55 14.24 8.76 9.83 8.43 7.87 15.57 -27.75%
  QoQ % -32.94% 62.56% -10.89% 16.61% 7.12% -49.45% -
  Horiz. % 61.34% 91.46% 56.26% 63.13% 54.14% 50.55% 100.00%
EY 10.47 7.02 11.41 10.17 11.86 12.71 6.42 38.43%
  QoQ % 49.15% -38.48% 12.19% -14.25% -6.69% 97.98% -
  Horiz. % 163.08% 109.35% 177.73% 158.41% 184.74% 197.98% 100.00%
DY 6.67 4.20 3.97 4.17 4.55 3.54 3.23 61.95%
  QoQ % 58.81% 5.79% -4.80% -8.35% 28.53% 9.60% -
  Horiz. % 206.50% 130.03% 122.91% 129.10% 140.87% 109.60% 100.00%
P/NAPS 0.85 0.87 0.92 0.89 0.83 0.77 0.82 2.42%
  QoQ % -2.30% -5.43% 3.37% 7.23% 7.79% -6.10% -
  Horiz. % 103.66% 106.10% 112.20% 108.54% 101.22% 93.90% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

499  272  651  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.95+0.115 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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