Highlights

[APEX] QoQ TTM 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 -     -9.31%    YoY -     -17.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 36,727 40,433 42,223 43,551 45,917 44,024 54,641 -23.18%
  QoQ % -9.17% -4.24% -3.05% -5.15% 4.30% -19.43% -
  Horiz. % 67.22% 74.00% 77.27% 79.70% 84.03% 80.57% 100.00%
PBT 14,438 18,159 20,153 20,335 22,127 19,752 23,090 -26.77%
  QoQ % -20.49% -9.89% -0.90% -8.10% 12.02% -14.46% -
  Horiz. % 62.53% 78.64% 87.28% 88.07% 95.83% 85.54% 100.00%
Tax -3,933 -4,196 -3,924 -3,632 -3,709 -3,417 -4,359 -6.60%
  QoQ % 6.27% -6.93% -8.04% 2.08% -8.55% 21.61% -
  Horiz. % 90.23% 96.26% 90.02% 83.32% 85.09% 78.39% 100.00%
NP 10,505 13,963 16,229 16,703 18,418 16,335 18,731 -31.87%
  QoQ % -24.77% -13.96% -2.84% -9.31% 12.75% -12.79% -
  Horiz. % 56.08% 74.54% 86.64% 89.17% 98.33% 87.21% 100.00%
NP to SH 10,505 13,963 16,229 16,703 18,418 16,335 18,731 -31.87%
  QoQ % -24.77% -13.96% -2.84% -9.31% 12.75% -12.79% -
  Horiz. % 56.08% 74.54% 86.64% 89.17% 98.33% 87.21% 100.00%
Tax Rate 27.24 % 23.11 % 19.47 % 17.86 % 16.76 % 17.30 % 18.88 % 27.54%
  QoQ % 17.87% 18.70% 9.01% 6.56% -3.12% -8.37% -
  Horiz. % 144.28% 122.40% 103.12% 94.60% 88.77% 91.63% 100.00%
Total Cost 26,222 26,470 25,994 26,848 27,499 27,689 35,910 -18.83%
  QoQ % -0.94% 1.83% -3.18% -2.37% -0.69% -22.89% -
  Horiz. % 73.02% 73.71% 72.39% 74.76% 76.58% 77.11% 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 10,146 10,146 10,146 24,370 24,370 -44.15%
  QoQ % -0.14% 0.00% 0.00% 0.00% -58.37% 0.00% -
  Horiz. % 41.58% 41.63% 41.63% 41.63% 41.63% 100.00% 100.00%
Div Payout % 96.45 % 72.66 % 62.52 % 60.74 % 55.09 % 149.19 % 130.11 % -18.02%
  QoQ % 32.74% 16.22% 2.93% 10.26% -63.07% 14.66% -
  Horiz. % 74.13% 55.85% 48.05% 46.68% 42.34% 114.66% 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 28.60 % 34.53 % 38.44 % 38.35 % 40.11 % 37.10 % 34.28 % -11.33%
  QoQ % -17.17% -10.17% 0.23% -4.39% 8.11% 8.23% -
  Horiz. % 83.43% 100.73% 112.14% 111.87% 117.01% 108.23% 100.00%
ROE 3.68 % 4.92 % 5.81 % 5.84 % 6.44 % 5.84 % 6.84 % -33.73%
  QoQ % -25.20% -15.32% -0.51% -9.32% 10.27% -14.62% -
  Horiz. % 53.80% 71.93% 84.94% 85.38% 94.15% 85.38% 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 18.12 19.95 20.87 21.60 22.63 21.73 26.92 -23.10%
  QoQ % -9.17% -4.41% -3.38% -4.55% 4.14% -19.28% -
  Horiz. % 67.31% 74.11% 77.53% 80.24% 84.06% 80.72% 100.00%
EPS 5.18 6.89 8.02 8.29 9.08 8.06 9.23 -31.84%
  QoQ % -24.82% -14.09% -3.26% -8.70% 12.66% -12.68% -
  Horiz. % 56.12% 74.65% 86.89% 89.82% 98.37% 87.32% 100.00%
DPS 5.00 5.00 5.00 5.00 5.00 12.00 12.00 -44.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% -58.33% 0.00% -
  Horiz. % 41.67% 41.67% 41.67% 41.67% 41.67% 100.00% 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 17.20 18.93 19.77 20.39 21.50 20.61 25.59 -23.18%
  QoQ % -9.14% -4.25% -3.04% -5.16% 4.32% -19.46% -
  Horiz. % 67.21% 73.97% 77.26% 79.68% 84.02% 80.54% 100.00%
EPS 4.92 6.54 7.60 7.82 8.62 7.65 8.77 -31.86%
  QoQ % -24.77% -13.95% -2.81% -9.28% 12.68% -12.77% -
  Horiz. % 56.10% 74.57% 86.66% 89.17% 98.29% 87.23% 100.00%
DPS 4.74 4.75 4.75 4.75 4.75 11.41 11.41 -44.18%
  QoQ % -0.21% 0.00% 0.00% 0.00% -58.37% 0.00% -
  Horiz. % 41.54% 41.63% 41.63% 41.63% 41.63% 100.00% 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 8.00 7.52 7.91 7.73 8.40 7.13 5.16 33.78%
  QoQ % 6.38% -4.93% 2.33% -7.98% 17.81% 38.18% -
  Horiz. % 155.04% 145.74% 153.29% 149.81% 162.79% 138.18% 100.00%
P/EPS 27.97 21.77 20.57 20.15 20.93 19.23 15.06 50.81%
  QoQ % 28.48% 5.83% 2.08% -3.73% 8.84% 27.69% -
  Horiz. % 185.72% 144.56% 136.59% 133.80% 138.98% 127.69% 100.00%
EY 3.58 4.59 4.86 4.96 4.78 5.20 6.64 -33.63%
  QoQ % -22.00% -5.56% -2.02% 3.77% -8.08% -21.69% -
  Horiz. % 53.92% 69.13% 73.19% 74.70% 71.99% 78.31% 100.00%
DY 3.45 3.33 3.03 2.99 2.63 7.74 8.63 -45.58%
  QoQ % 3.60% 9.90% 1.34% 13.69% -66.02% -10.31% -
  Horiz. % 39.98% 38.59% 35.11% 34.65% 30.48% 89.69% 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 7.50 7.82 8.05 7.68 7.95 8.84 5.39 24.51%
  QoQ % -4.09% -2.86% 4.82% -3.40% -10.07% 64.01% -
  Horiz. % 139.15% 145.08% 149.35% 142.49% 147.50% 164.01% 100.00%
P/EPS 26.23 22.64 20.95 20.03 19.83 23.82 15.71 40.52%
  QoQ % 15.86% 8.07% 4.59% 1.01% -16.75% 51.62% -
  Horiz. % 166.96% 144.11% 133.35% 127.50% 126.23% 151.62% 100.00%
EY 3.81 4.42 4.77 4.99 5.04 4.20 6.37 -28.90%
  QoQ % -13.80% -7.34% -4.41% -0.99% 20.00% -34.07% -
  Horiz. % 59.81% 69.39% 74.88% 78.34% 79.12% 65.93% 100.00%
DY 3.68 3.21 2.98 3.01 2.78 6.25 8.28 -41.62%
  QoQ % 14.64% 7.72% -1.00% 8.27% -55.52% -24.52% -
  Horiz. % 44.44% 38.77% 35.99% 36.35% 33.57% 75.48% 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.
 


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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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