Highlights

[APEX] QoQ TTM Result on 2014-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     36.37%    YoY -     40.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 72,203 78,915 75,211 75,937 68,056 61,579 54,400 20.71%
  QoQ % -8.51% 4.92% -0.96% 11.58% 10.52% 13.20% -
  Horiz. % 132.73% 145.06% 138.26% 139.59% 125.10% 113.20% 100.00%
PBT 34,635 39,597 37,518 41,468 31,165 22,053 33,546 2.15%
  QoQ % -12.53% 5.54% -9.53% 33.06% 41.32% -34.26% -
  Horiz. % 103.25% 118.04% 111.84% 123.62% 92.90% 65.74% 100.00%
Tax -5,897 -6,747 -6,479 -6,793 -5,738 -5,131 -4,438 20.80%
  QoQ % 12.60% -4.14% 4.62% -18.39% -11.83% -15.62% -
  Horiz. % 132.88% 152.03% 145.99% 153.06% 129.29% 115.62% 100.00%
NP 28,738 32,850 31,039 34,675 25,427 16,922 29,108 -0.85%
  QoQ % -12.52% 5.83% -10.49% 36.37% 50.26% -41.86% -
  Horiz. % 98.73% 112.86% 106.63% 119.13% 87.35% 58.14% 100.00%
NP to SH 28,738 32,850 31,039 34,675 25,427 16,922 29,108 -0.85%
  QoQ % -12.52% 5.83% -10.49% 36.37% 50.26% -41.86% -
  Horiz. % 98.73% 112.86% 106.63% 119.13% 87.35% 58.14% 100.00%
Tax Rate 17.03 % 17.04 % 17.27 % 16.38 % 18.41 % 23.27 % 13.23 % 18.28%
  QoQ % -0.06% -1.33% 5.43% -11.03% -20.89% 75.89% -
  Horiz. % 128.72% 128.80% 130.54% 123.81% 139.15% 175.89% 100.00%
Total Cost 43,465 46,065 44,172 41,262 42,629 44,657 25,292 43.33%
  QoQ % -5.64% 4.29% 7.05% -3.21% -4.54% 76.57% -
  Horiz. % 171.85% 182.13% 174.65% 163.14% 168.55% 176.57% 100.00%
Net Worth 292,440 287,918 296,199 291,816 285,442 277,492 277,399 3.57%
  QoQ % 1.57% -2.80% 1.50% 2.23% 2.86% 0.03% -
  Horiz. % 105.42% 103.79% 106.78% 105.20% 102.90% 100.03% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 24,370 16,195 16,195 16,195 16,195 10,000 10,000 80.80%
  QoQ % 50.48% 0.00% 0.00% 0.00% 61.95% 0.00% -
  Horiz. % 243.70% 161.95% 161.95% 161.95% 161.95% 100.00% 100.00%
Div Payout % 84.80 % 49.30 % 52.18 % 46.71 % 63.69 % 59.09 % 34.35 % 82.36%
  QoQ % 72.01% -5.52% 11.71% -26.66% 7.78% 72.02% -
  Horiz. % 246.87% 143.52% 151.91% 135.98% 185.41% 172.02% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 292,440 287,918 296,199 291,816 285,442 277,492 277,399 3.57%
  QoQ % 1.57% -2.80% 1.50% 2.23% 2.86% 0.03% -
  Horiz. % 105.42% 103.79% 106.78% 105.20% 102.90% 100.03% 100.00%
NOSH 203,083 202,759 202,876 202,650 202,441 202,549 202,481 0.20%
  QoQ % 0.16% -0.06% 0.11% 0.10% -0.05% 0.03% -
  Horiz. % 100.30% 100.14% 100.20% 100.08% 99.98% 100.03% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 39.80 % 41.63 % 41.27 % 45.66 % 37.36 % 27.48 % 53.51 % -17.86%
  QoQ % -4.40% 0.87% -9.61% 22.22% 35.95% -48.65% -
  Horiz. % 74.38% 77.80% 77.13% 85.33% 69.82% 51.35% 100.00%
ROE 9.83 % 11.41 % 10.48 % 11.88 % 8.91 % 6.10 % 10.49 % -4.23%
  QoQ % -13.85% 8.87% -11.78% 33.33% 46.07% -41.85% -
  Horiz. % 93.71% 108.77% 99.90% 113.25% 84.94% 58.15% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.55 38.92 37.07 37.47 33.62 30.40 26.87 20.46%
  QoQ % -8.66% 4.99% -1.07% 11.45% 10.59% 13.14% -
  Horiz. % 132.30% 144.85% 137.96% 139.45% 125.12% 113.14% 100.00%
EPS 14.15 16.20 15.30 17.11 12.56 8.35 14.38 -1.07%
  QoQ % -12.65% 5.88% -10.58% 36.23% 50.42% -41.93% -
  Horiz. % 98.40% 112.66% 106.40% 118.98% 87.34% 58.07% 100.00%
DPS 12.00 8.00 8.00 8.00 8.00 5.00 5.00 78.97%
  QoQ % 50.00% 0.00% 0.00% 0.00% 60.00% 0.00% -
  Horiz. % 240.00% 160.00% 160.00% 160.00% 160.00% 100.00% 100.00%
NAPS 1.4400 1.4200 1.4600 1.4400 1.4100 1.3700 1.3700 3.37%
  QoQ % 1.41% -2.74% 1.39% 2.13% 2.92% 0.00% -
  Horiz. % 105.11% 103.65% 106.57% 105.11% 102.92% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.81 36.95 35.22 35.56 31.87 28.83 25.47 20.72%
  QoQ % -8.50% 4.91% -0.96% 11.58% 10.54% 13.19% -
  Horiz. % 132.74% 145.07% 138.28% 139.62% 125.13% 113.19% 100.00%
EPS 13.46 15.38 14.53 16.24 11.91 7.92 13.63 -0.83%
  QoQ % -12.48% 5.85% -10.53% 36.36% 50.38% -41.89% -
  Horiz. % 98.75% 112.84% 106.60% 119.15% 87.38% 58.11% 100.00%
DPS 11.41 7.58 7.58 7.58 7.58 4.68 4.68 80.85%
  QoQ % 50.53% 0.00% 0.00% 0.00% 61.97% 0.00% -
  Horiz. % 243.80% 161.97% 161.97% 161.97% 161.97% 100.00% 100.00%
NAPS 1.3693 1.3482 1.3869 1.3664 1.3366 1.2993 1.2989 3.57%
  QoQ % 1.57% -2.79% 1.50% 2.23% 2.87% 0.03% -
  Horiz. % 105.42% 103.80% 106.77% 105.20% 102.90% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4500 1.5400 1.6000 1.3800 1.1700 1.1700 1.1800 -
P/RPS 4.08 3.96 4.32 3.68 3.48 3.85 4.39 -4.75%
  QoQ % 3.03% -8.33% 17.39% 5.75% -9.61% -12.30% -
  Horiz. % 92.94% 90.21% 98.41% 83.83% 79.27% 87.70% 100.00%
P/EPS 10.25 9.51 10.46 8.07 9.32 14.00 8.21 15.90%
  QoQ % 7.78% -9.08% 29.62% -13.41% -33.43% 70.52% -
  Horiz. % 124.85% 115.83% 127.41% 98.29% 113.52% 170.52% 100.00%
EY 9.76 10.52 9.56 12.40 10.74 7.14 12.18 -13.69%
  QoQ % -7.22% 10.04% -22.90% 15.46% 50.42% -41.38% -
  Horiz. % 80.13% 86.37% 78.49% 101.81% 88.18% 58.62% 100.00%
DY 8.28 5.19 5.00 5.80 6.84 4.27 4.24 56.04%
  QoQ % 59.54% 3.80% -13.79% -15.20% 60.19% 0.71% -
  Horiz. % 195.28% 122.41% 117.92% 136.79% 161.32% 100.71% 100.00%
P/NAPS 1.01 1.08 1.10 0.96 0.83 0.85 0.86 11.28%
  QoQ % -6.48% -1.82% 14.58% 15.66% -2.35% -1.16% -
  Horiz. % 117.44% 125.58% 127.91% 111.63% 96.51% 98.84% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 -
Price 1.5000 1.5000 1.4000 1.5100 1.2000 1.1900 1.2600 -
P/RPS 4.22 3.85 3.78 4.03 3.57 3.91 4.69 -6.78%
  QoQ % 9.61% 1.85% -6.20% 12.89% -8.70% -16.63% -
  Horiz. % 89.98% 82.09% 80.60% 85.93% 76.12% 83.37% 100.00%
P/EPS 10.60 9.26 9.15 8.82 9.55 14.24 8.76 13.51%
  QoQ % 14.47% 1.20% 3.74% -7.64% -32.94% 62.56% -
  Horiz. % 121.00% 105.71% 104.45% 100.68% 109.02% 162.56% 100.00%
EY 9.43 10.80 10.93 11.33 10.47 7.02 11.41 -11.90%
  QoQ % -12.69% -1.19% -3.53% 8.21% 49.15% -38.48% -
  Horiz. % 82.65% 94.65% 95.79% 99.30% 91.76% 61.52% 100.00%
DY 8.00 5.33 5.71 5.30 6.67 4.20 3.97 59.34%
  QoQ % 50.09% -6.65% 7.74% -20.54% 58.81% 5.79% -
  Horiz. % 201.51% 134.26% 143.83% 133.50% 168.01% 105.79% 100.00%
P/NAPS 1.04 1.06 0.96 1.05 0.85 0.87 0.92 8.49%
  QoQ % -1.89% 10.42% -8.57% 23.53% -2.30% -5.43% -
  Horiz. % 113.04% 115.22% 104.35% 114.13% 92.39% 94.57% 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