Highlights

[APEX] QoQ TTM Result on 2018-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -12.96%    YoY -     -9.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 40,789 40,363 39,726 42,166 43,878 44,290 44,794 -6.04%
  QoQ % 1.06% 1.60% -5.79% -3.90% -0.93% -1.13% -
  Horiz. % 91.06% 90.11% 88.69% 94.13% 97.96% 98.87% 100.00%
PBT 11,307 11,650 10,327 16,558 18,414 18,171 19,228 -29.74%
  QoQ % -2.94% 12.81% -37.63% -10.08% 1.34% -5.50% -
  Horiz. % 58.80% 60.59% 53.71% 86.11% 95.77% 94.50% 100.00%
Tax -3,112 -3,250 -2,913 -4,338 -4,374 -4,145 -4,389 -20.44%
  QoQ % 4.25% -11.57% 32.85% 0.82% -5.52% 5.56% -
  Horiz. % 70.90% 74.05% 66.37% 98.84% 99.66% 94.44% 100.00%
NP 8,195 8,400 7,414 12,220 14,040 14,026 14,839 -32.61%
  QoQ % -2.44% 13.30% -39.33% -12.96% 0.10% -5.48% -
  Horiz. % 55.23% 56.61% 49.96% 82.35% 94.62% 94.52% 100.00%
NP to SH 8,195 8,400 7,414 12,220 14,040 14,026 14,839 -32.61%
  QoQ % -2.44% 13.30% -39.33% -12.96% 0.10% -5.48% -
  Horiz. % 55.23% 56.61% 49.96% 82.35% 94.62% 94.52% 100.00%
Tax Rate 27.52 % 27.90 % 28.21 % 26.20 % 23.75 % 22.81 % 22.83 % 13.23%
  QoQ % -1.36% -1.10% 7.67% 10.32% 4.12% -0.09% -
  Horiz. % 120.54% 122.21% 123.57% 114.76% 104.03% 99.91% 100.00%
Total Cost 32,594 31,963 32,312 29,946 29,838 30,264 29,955 5.77%
  QoQ % 1.97% -1.08% 7.90% 0.36% -1.41% 1.03% -
  Horiz. % 108.81% 106.70% 107.87% 99.97% 99.61% 101.03% 100.00%
Net Worth 299,907 297,880 293,828 309,666 289,775 285,723 283,697 3.76%
  QoQ % 0.68% 1.38% -5.11% 6.86% 1.42% 0.71% -
  Horiz. % 105.71% 105.00% 103.57% 109.15% 102.14% 100.71% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 0 4,052 4,052 4,052 4,052 10,132 10,132 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -60.00% 0.00% -
  Horiz. % 0.00% 40.00% 40.00% 40.00% 40.00% 100.00% 100.00%
Div Payout % - % 48.25 % 54.66 % 33.17 % 28.87 % 72.24 % 68.28 % -
  QoQ % 0.00% -11.73% 64.79% 14.89% -60.04% 5.80% -
  Horiz. % 0.00% 70.66% 80.05% 48.58% 42.28% 105.80% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 299,907 297,880 293,828 309,666 289,775 285,723 283,697 3.76%
  QoQ % 0.68% 1.38% -5.11% 6.86% 1.42% 0.71% -
  Horiz. % 105.71% 105.00% 103.57% 109.15% 102.14% 100.71% 100.00%
NOSH 202,640 202,640 202,640 213,563 202,640 202,641 202,641 -0.00%
  QoQ % 0.00% 0.00% -5.11% 5.39% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 105.39% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.09 % 20.81 % 18.66 % 28.98 % 32.00 % 31.67 % 33.13 % -28.29%
  QoQ % -3.46% 11.52% -35.61% -9.44% 1.04% -4.41% -
  Horiz. % 60.64% 62.81% 56.32% 87.47% 96.59% 95.59% 100.00%
ROE 2.73 % 2.82 % 2.52 % 3.95 % 4.85 % 4.91 % 5.23 % -35.09%
  QoQ % -3.19% 11.90% -36.20% -18.56% -1.22% -6.12% -
  Horiz. % 52.20% 53.92% 48.18% 75.53% 92.73% 93.88% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.13 19.92 19.60 19.74 21.65 21.86 22.11 -6.05%
  QoQ % 1.05% 1.63% -0.71% -8.82% -0.96% -1.13% -
  Horiz. % 91.04% 90.09% 88.65% 89.28% 97.92% 98.87% 100.00%
EPS 4.04 4.15 3.66 5.72 6.93 6.92 7.32 -32.64%
  QoQ % -2.65% 13.39% -36.01% -17.46% 0.14% -5.46% -
  Horiz. % 55.19% 56.69% 50.00% 78.14% 94.67% 94.54% 100.00%
DPS 0.00 2.00 2.00 1.90 2.00 5.00 5.00 -
  QoQ % 0.00% 0.00% 5.26% -5.00% -60.00% 0.00% -
  Horiz. % 0.00% 40.00% 40.00% 38.00% 40.00% 100.00% 100.00%
NAPS 1.4800 1.4700 1.4500 1.4500 1.4300 1.4100 1.4000 3.76%
  QoQ % 0.68% 1.38% 0.00% 1.40% 1.42% 0.71% -
  Horiz. % 105.71% 105.00% 103.57% 103.57% 102.14% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.10 18.90 18.60 19.74 20.55 20.74 20.97 -6.02%
  QoQ % 1.06% 1.61% -5.78% -3.94% -0.92% -1.10% -
  Horiz. % 91.08% 90.13% 88.70% 94.13% 98.00% 98.90% 100.00%
EPS 3.84 3.93 3.47 5.72 6.57 6.57 6.95 -32.59%
  QoQ % -2.29% 13.26% -39.34% -12.94% 0.00% -5.47% -
  Horiz. % 55.25% 56.55% 49.93% 82.30% 94.53% 94.53% 100.00%
DPS 0.00 1.90 1.90 1.90 1.90 4.74 4.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -59.92% 0.00% -
  Horiz. % 0.00% 40.08% 40.08% 40.08% 40.08% 100.00% 100.00%
NAPS 1.4043 1.3948 1.3758 1.4500 1.3569 1.3379 1.3284 3.76%
  QoQ % 0.68% 1.38% -5.12% 6.86% 1.42% 0.72% -
  Horiz. % 105.71% 105.00% 103.57% 109.15% 102.15% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.9400 0.9500 0.9600 1.0800 1.4300 1.6700 1.6700 -
P/RPS 4.67 4.77 4.90 5.47 6.60 7.64 7.55 -27.34%
  QoQ % -2.10% -2.65% -10.42% -17.12% -13.61% 1.19% -
  Horiz. % 61.85% 63.18% 64.90% 72.45% 87.42% 101.19% 100.00%
P/EPS 23.24 22.92 26.24 18.87 20.64 24.13 22.81 1.25%
  QoQ % 1.40% -12.65% 39.06% -8.58% -14.46% 5.79% -
  Horiz. % 101.89% 100.48% 115.04% 82.73% 90.49% 105.79% 100.00%
EY 4.30 4.36 3.81 5.30 4.85 4.14 4.38 -1.22%
  QoQ % -1.38% 14.44% -28.11% 9.28% 17.15% -5.48% -
  Horiz. % 98.17% 99.54% 86.99% 121.00% 110.73% 94.52% 100.00%
DY 0.00 2.11 2.08 1.76 1.40 2.99 2.99 -
  QoQ % 0.00% 1.44% 18.18% 25.71% -53.18% 0.00% -
  Horiz. % 0.00% 70.57% 69.57% 58.86% 46.82% 100.00% 100.00%
P/NAPS 0.64 0.65 0.66 0.74 1.00 1.18 1.19 -33.79%
  QoQ % -1.54% -1.52% -10.81% -26.00% -15.25% -0.84% -
  Horiz. % 53.78% 54.62% 55.46% 62.18% 84.03% 99.16% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 29/08/18 23/05/18 22/02/18 30/11/17 24/08/17 -
Price 1.0000 0.9800 0.9300 1.0200 1.4500 1.6300 1.6000 -
P/RPS 4.97 4.92 4.74 5.17 6.70 7.46 7.24 -22.13%
  QoQ % 1.02% 3.80% -8.32% -22.84% -10.19% 3.04% -
  Horiz. % 68.65% 67.96% 65.47% 71.41% 92.54% 103.04% 100.00%
P/EPS 24.73 23.64 25.42 17.83 20.93 23.55 21.85 8.58%
  QoQ % 4.61% -7.00% 42.57% -14.81% -11.13% 7.78% -
  Horiz. % 113.18% 108.19% 116.34% 81.60% 95.79% 107.78% 100.00%
EY 4.04 4.23 3.93 5.61 4.78 4.25 4.58 -8.00%
  QoQ % -4.49% 7.63% -29.95% 17.36% 12.47% -7.21% -
  Horiz. % 88.21% 92.36% 85.81% 122.49% 104.37% 92.79% 100.00%
DY 0.00 2.04 2.15 1.86 1.38 3.07 3.13 -
  QoQ % 0.00% -5.12% 15.59% 34.78% -55.05% -1.92% -
  Horiz. % 0.00% 65.18% 68.69% 59.42% 44.09% 98.08% 100.00%
P/NAPS 0.68 0.67 0.64 0.70 1.01 1.16 1.14 -29.07%
  QoQ % 1.49% 4.69% -8.57% -30.69% -12.93% 1.75% -
  Horiz. % 59.65% 58.77% 56.14% 61.40% 88.60% 101.75% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS