Highlights

[APEX] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -7.43%    YoY -     107.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 35,038 42,044 50,348 34,214 41,602 76,726 62,416 -9.17%
  YoY % -16.66% -16.49% 47.16% -17.76% -45.78% 22.93% -
  Horiz. % 56.14% 67.36% 80.67% 54.82% 66.65% 122.93% 100.00%
PBT 10,666 5,210 21,384 11,804 15,752 38,842 26,136 -13.87%
  YoY % 104.72% -75.64% 81.16% -25.06% -59.45% 48.61% -
  Horiz. % 40.81% 19.93% 81.82% 45.16% 60.27% 148.61% 100.00%
Tax -3,314 -1,752 -4,674 -3,762 -3,332 -6,408 -4,926 -6.39%
  YoY % -89.16% 62.52% -24.24% -12.91% 48.00% -30.09% -
  Horiz. % 67.28% 35.57% 94.88% 76.37% 67.64% 130.09% 100.00%
NP 7,352 3,458 16,710 8,042 12,420 32,434 21,210 -16.18%
  YoY % 112.61% -79.31% 107.78% -35.25% -61.71% 52.92% -
  Horiz. % 34.66% 16.30% 78.78% 37.92% 58.56% 152.92% 100.00%
NP to SH 7,352 3,458 16,710 8,042 12,420 32,434 21,210 -16.18%
  YoY % 112.61% -79.31% 107.78% -35.25% -61.71% 52.92% -
  Horiz. % 34.66% 16.30% 78.78% 37.92% 58.56% 152.92% 100.00%
Tax Rate 31.07 % 33.63 % 21.86 % 31.87 % 21.15 % 16.50 % 18.85 % 8.68%
  YoY % -7.61% 53.84% -31.41% 50.69% 28.18% -12.47% -
  Horiz. % 164.83% 178.41% 115.97% 169.07% 112.20% 87.53% 100.00%
Total Cost 27,686 38,586 33,638 26,172 29,182 44,292 41,206 -6.41%
  YoY % -28.25% 14.71% 28.53% -10.31% -34.11% 7.49% -
  Horiz. % 67.19% 93.64% 81.63% 63.52% 70.82% 107.49% 100.00%
Net Worth 303,960 293,828 283,697 280,251 273,970 295,960 277,798 1.51%
  YoY % 3.45% 3.57% 1.23% 2.29% -7.43% 6.54% -
  Horiz. % 109.42% 105.77% 102.12% 100.88% 98.62% 106.54% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 303,960 293,828 283,697 280,251 273,970 295,960 277,798 1.51%
  YoY % 3.45% 3.57% 1.23% 2.29% -7.43% 6.54% -
  Horiz. % 109.42% 105.77% 102.12% 100.88% 98.62% 106.54% 100.00%
NOSH 202,640 202,640 202,641 203,080 202,941 202,712 202,772 -0.01%
  YoY % 0.00% -0.00% -0.22% 0.07% 0.11% -0.03% -
  Horiz. % 99.93% 99.93% 99.94% 100.15% 100.08% 99.97% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 20.98 % 8.22 % 33.19 % 23.50 % 29.85 % 42.27 % 33.98 % -7.72%
  YoY % 155.23% -75.23% 41.23% -21.27% -29.38% 24.40% -
  Horiz. % 61.74% 24.19% 97.68% 69.16% 87.85% 124.40% 100.00%
ROE 2.42 % 1.18 % 5.89 % 2.87 % 4.53 % 10.96 % 7.64 % -17.43%
  YoY % 105.08% -79.97% 105.23% -36.64% -58.67% 43.46% -
  Horiz. % 31.68% 15.45% 77.09% 37.57% 59.29% 143.46% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.29 20.75 24.85 16.85 20.50 37.85 30.78 -9.16%
  YoY % -16.67% -16.50% 47.48% -17.80% -45.84% 22.97% -
  Horiz. % 56.17% 67.41% 80.73% 54.74% 66.60% 122.97% 100.00%
EPS 3.62 1.70 8.24 3.96 6.12 16.00 10.46 -16.20%
  YoY % 112.94% -79.37% 108.08% -35.29% -61.75% 52.96% -
  Horiz. % 34.61% 16.25% 78.78% 37.86% 58.51% 152.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5000 1.4500 1.4000 1.3800 1.3500 1.4600 1.3700 1.52%
  YoY % 3.45% 3.57% 1.45% 2.22% -7.53% 6.57% -
  Horiz. % 109.49% 105.84% 102.19% 100.73% 98.54% 106.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.41 19.69 23.58 16.02 19.48 35.93 29.23 -9.17%
  YoY % -16.66% -16.50% 47.19% -17.76% -45.78% 22.92% -
  Horiz. % 56.14% 67.36% 80.67% 54.81% 66.64% 122.92% 100.00%
EPS 3.44 1.62 7.82 3.77 5.82 15.19 9.93 -16.19%
  YoY % 112.35% -79.28% 107.43% -35.22% -61.69% 52.97% -
  Horiz. % 34.64% 16.31% 78.75% 37.97% 58.61% 152.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4233 1.3758 1.3284 1.3123 1.2829 1.3858 1.3008 1.51%
  YoY % 3.45% 3.57% 1.23% 2.29% -7.43% 6.53% -
  Horiz. % 109.42% 105.77% 102.12% 100.88% 98.62% 106.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.9200 0.9600 1.6700 1.6500 1.3900 1.6000 1.1800 -
P/RPS 5.32 4.63 6.72 9.79 6.78 4.23 3.83 5.63%
  YoY % 14.90% -31.10% -31.36% 44.40% 60.28% 10.44% -
  Horiz. % 138.90% 120.89% 175.46% 255.61% 177.02% 110.44% 100.00%
P/EPS 25.36 56.26 20.25 41.67 22.71 10.00 11.28 14.45%
  YoY % -54.92% 177.83% -51.40% 83.49% 127.10% -11.35% -
  Horiz. % 224.82% 498.76% 179.52% 369.41% 201.33% 88.65% 100.00%
EY 3.94 1.78 4.94 2.40 4.40 10.00 8.86 -12.63%
  YoY % 121.35% -63.97% 105.83% -45.45% -56.00% 12.87% -
  Horiz. % 44.47% 20.09% 55.76% 27.09% 49.66% 112.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.66 1.19 1.20 1.03 1.10 0.86 -5.56%
  YoY % -7.58% -44.54% -0.83% 16.50% -6.36% 27.91% -
  Horiz. % 70.93% 76.74% 138.37% 139.53% 119.77% 127.91% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 29/08/18 24/08/17 23/08/16 25/08/15 13/08/14 20/08/13 -
Price 0.8450 0.9300 1.6000 1.6800 1.4500 1.4000 1.2600 -
P/RPS 4.89 4.48 6.44 9.97 7.07 3.70 4.09 3.02%
  YoY % 9.15% -30.43% -35.41% 41.02% 91.08% -9.54% -
  Horiz. % 119.56% 109.54% 157.46% 243.77% 172.86% 90.46% 100.00%
P/EPS 23.29 54.50 19.40 42.42 23.69 8.75 12.05 11.60%
  YoY % -57.27% 180.93% -54.27% 79.06% 170.74% -27.39% -
  Horiz. % 193.28% 452.28% 161.00% 352.03% 196.60% 72.61% 100.00%
EY 4.29 1.83 5.15 2.36 4.22 11.43 8.30 -10.41%
  YoY % 134.43% -64.47% 118.22% -44.08% -63.08% 37.71% -
  Horiz. % 51.69% 22.05% 62.05% 28.43% 50.84% 137.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.64 1.14 1.22 1.07 0.96 0.92 -7.94%
  YoY % -12.50% -43.86% -6.56% 14.02% 11.46% 4.35% -
  Horiz. % 60.87% 69.57% 123.91% 132.61% 116.30% 104.35% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers