Highlights

[APEX] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     5.63%    YoY -     -35.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 36,361 43,673 81,245 66,766 47,829 53,652 45,473 -3.66%
  YoY % -16.74% -46.25% 21.69% 39.59% -10.85% 17.99% -
  Horiz. % 79.96% 96.04% 178.67% 146.83% 105.18% 117.99% 100.00%
PBT 13,878 19,169 39,013 27,770 38,073 25,708 19,789 -5.74%
  YoY % -27.60% -50.86% 40.48% -27.06% 48.10% 29.91% -
  Horiz. % 70.13% 96.87% 197.14% 140.33% 192.39% 129.91% 100.00%
Tax -4,054 -3,405 -6,712 -5,366 -3,449 -5,409 -3,253 3.73%
  YoY % -19.07% 49.27% -25.07% -55.59% 36.23% -66.27% -
  Horiz. % 124.63% 104.67% 206.31% 164.96% 106.02% 166.27% 100.00%
NP 9,824 15,764 32,301 22,404 34,624 20,298 16,536 -8.31%
  YoY % -37.68% -51.20% 44.18% -35.29% 70.57% 22.75% -
  Horiz. % 59.41% 95.33% 195.34% 135.49% 209.39% 122.75% 100.00%
NP to SH 9,824 15,764 32,301 22,404 34,624 20,298 16,536 -8.31%
  YoY % -37.68% -51.20% 44.18% -35.29% 70.57% 22.75% -
  Horiz. % 59.41% 95.33% 195.34% 135.49% 209.39% 122.75% 100.00%
Tax Rate 29.22 % 17.76 % 17.20 % 19.32 % 9.06 % 21.04 % 16.44 % 10.05%
  YoY % 64.53% 3.26% -10.97% 113.25% -56.94% 27.98% -
  Horiz. % 177.74% 108.03% 104.62% 117.52% 55.11% 127.98% 100.00%
Total Cost 26,537 27,909 48,944 44,362 13,205 33,353 28,937 -1.43%
  YoY % -4.92% -42.98% 10.33% 235.95% -60.41% 15.26% -
  Horiz. % 91.71% 96.45% 169.14% 153.31% 45.63% 115.26% 100.00%
Net Worth 283,701 279,858 287,873 277,685 297,993 280,711 291,933 -0.48%
  YoY % 1.37% -2.78% 3.67% -6.81% 6.16% -3.84% -
  Horiz. % 97.18% 95.86% 98.61% 95.12% 102.08% 96.16% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 283,701 279,858 287,873 277,685 297,993 280,711 291,933 -0.48%
  YoY % 1.37% -2.78% 3.67% -6.81% 6.16% -3.84% -
  Horiz. % 97.18% 95.86% 98.61% 95.12% 102.08% 96.16% 100.00%
NOSH 202,644 202,795 202,728 202,689 202,716 204,899 207,045 -0.36%
  YoY % -0.07% 0.03% 0.02% -0.01% -1.07% -1.04% -
  Horiz. % 97.87% 97.95% 97.91% 97.90% 97.91% 98.96% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 27.02 % 36.10 % 39.76 % 33.56 % 72.39 % 37.83 % 36.36 % -4.82%
  YoY % -25.15% -9.21% 18.47% -53.64% 91.36% 4.04% -
  Horiz. % 74.31% 99.28% 109.35% 92.30% 199.09% 104.04% 100.00%
ROE 3.46 % 5.63 % 11.22 % 8.07 % 11.62 % 7.23 % 5.66 % -7.87%
  YoY % -38.54% -49.82% 39.03% -30.55% 60.72% 27.74% -
  Horiz. % 61.13% 99.47% 198.23% 142.58% 205.30% 127.74% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.94 21.54 40.08 32.94 23.59 26.18 21.96 -3.31%
  YoY % -16.71% -46.26% 21.68% 39.64% -9.89% 19.22% -
  Horiz. % 81.69% 98.09% 182.51% 150.00% 107.42% 119.22% 100.00%
EPS 4.85 7.77 15.93 11.05 17.08 9.91 7.99 -7.98%
  YoY % -37.58% -51.22% 44.16% -35.30% 72.35% 24.03% -
  Horiz. % 60.70% 97.25% 199.37% 138.30% 213.77% 124.03% 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 1.4000 1.3800 1.4200 1.3700 1.4700 1.3700 1.4100 -0.12%
  YoY % 1.45% -2.82% 3.65% -6.80% 7.30% -2.84% -
  Horiz. % 99.29% 97.87% 100.71% 97.16% 104.26% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.03 20.45 38.04 31.26 22.40 25.12 21.29 -3.65%
  YoY % -16.72% -46.24% 21.69% 39.55% -10.83% 17.99% -
  Horiz. % 79.99% 96.05% 178.68% 146.83% 105.21% 117.99% 100.00%
EPS 4.60 7.38 15.12 10.49 16.21 9.50 7.74 -8.30%
  YoY % -37.67% -51.19% 44.14% -35.29% 70.63% 22.74% -
  Horiz. % 59.43% 95.35% 195.35% 135.53% 209.43% 122.74% 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 1.3284 1.3104 1.3480 1.3002 1.3953 1.3144 1.3670 -0.48%
  YoY % 1.37% -2.79% 3.68% -6.82% 6.15% -3.85% -
  Horiz. % 97.18% 95.86% 98.61% 95.11% 102.07% 96.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.5000 1.5500 1.5400 1.1700 1.1700 0.7500 0.6800 -
P/RPS 8.36 7.20 3.84 3.55 4.96 2.86 3.10 17.96%
  YoY % 16.11% 87.50% 8.17% -28.43% 73.43% -7.74% -
  Horiz. % 269.68% 232.26% 123.87% 114.52% 160.00% 92.26% 100.00%
P/EPS 30.94 19.94 9.67 10.59 6.85 7.57 8.51 23.98%
  YoY % 55.17% 106.20% -8.69% 54.60% -9.51% -11.05% -
  Horiz. % 363.57% 234.31% 113.63% 124.44% 80.49% 88.95% 100.00%
EY 3.23 5.02 10.35 9.45 14.60 13.21 11.75 -19.35%
  YoY % -35.66% -51.50% 9.52% -35.27% 10.52% 12.43% -
  Horiz. % 27.49% 42.72% 88.09% 80.43% 124.26% 112.43% 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 1.07 1.12 1.08 0.85 0.80 0.55 0.48 14.28%
  YoY % -4.46% 3.70% 27.06% 6.25% 45.45% 14.58% -
  Horiz. % 222.92% 233.33% 225.00% 177.08% 166.67% 114.58% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 -
Price 1.5600 1.9200 1.5000 1.1900 1.1300 0.8100 0.7500 -
P/RPS 8.69 8.92 3.74 3.61 4.79 3.09 3.41 16.86%
  YoY % -2.58% 138.50% 3.60% -24.63% 55.02% -9.38% -
  Horiz. % 254.84% 261.58% 109.68% 105.87% 140.47% 90.62% 100.00%
P/EPS 32.18 24.70 9.41 10.77 6.62 8.18 9.39 22.76%
  YoY % 30.28% 162.49% -12.63% 62.69% -19.07% -12.89% -
  Horiz. % 342.70% 263.05% 100.21% 114.70% 70.50% 87.11% 100.00%
EY 3.11 4.05 10.62 9.29 15.12 12.23 10.65 -18.53%
  YoY % -23.21% -61.86% 14.32% -38.56% 23.63% 14.84% -
  Horiz. % 29.20% 38.03% 99.72% 87.23% 141.97% 114.84% 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 1.11 1.39 1.06 0.87 0.77 0.59 0.53 13.10%
  YoY % -20.14% 31.13% 21.84% 12.99% 30.51% 11.32% -
  Horiz. % 209.43% 262.26% 200.00% 164.15% 145.28% 111.32% 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.
 


 

100  133  366  1693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.215-0.01 
 JAG 0.055+0.01 
 AVI 0.17+0.01 
 JCY 0.34+0.02 
 ASB 0.155+0.005 
 SAPNRG-WA 0.09-0.005 
 KNM 0.275+0.01 
 XOX 0.060.00 
 DNEX-WD 0.03-0.005 
 PANSAR 0.675+0.01 
Partners & Brokers