Highlights

[APEX] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -0.41%    YoY -     44.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 46,445 36,361 43,673 81,245 66,766 47,829 53,652 -2.37%
  YoY % 27.73% -16.74% -46.25% 21.69% 39.59% -10.85% -
  Horiz. % 86.57% 67.77% 81.40% 151.43% 124.44% 89.15% 100.00%
PBT 18,856 13,878 19,169 39,013 27,770 38,073 25,708 -5.03%
  YoY % 35.86% -27.60% -50.86% 40.48% -27.06% 48.10% -
  Horiz. % 73.35% 53.99% 74.57% 151.76% 108.02% 148.10% 100.00%
Tax -4,337 -4,054 -3,405 -6,712 -5,366 -3,449 -5,409 -3.61%
  YoY % -6.97% -19.07% 49.27% -25.07% -55.59% 36.23% -
  Horiz. % 80.18% 74.96% 62.95% 124.08% 99.21% 63.77% 100.00%
NP 14,518 9,824 15,764 32,301 22,404 34,624 20,298 -5.43%
  YoY % 47.79% -37.68% -51.20% 44.18% -35.29% 70.57% -
  Horiz. % 71.53% 48.40% 77.66% 159.13% 110.37% 170.57% 100.00%
NP to SH 14,518 9,824 15,764 32,301 22,404 34,624 20,298 -5.43%
  YoY % 47.79% -37.68% -51.20% 44.18% -35.29% 70.57% -
  Horiz. % 71.53% 48.40% 77.66% 159.13% 110.37% 170.57% 100.00%
Tax Rate 23.00 % 29.22 % 17.76 % 17.20 % 19.32 % 9.06 % 21.04 % 1.49%
  YoY % -21.29% 64.53% 3.26% -10.97% 113.25% -56.94% -
  Horiz. % 109.32% 138.88% 84.41% 81.75% 91.83% 43.06% 100.00%
Total Cost 31,926 26,537 27,909 48,944 44,362 13,205 33,353 -0.73%
  YoY % 20.31% -4.92% -42.98% 10.33% 235.95% -60.41% -
  Horiz. % 95.72% 79.56% 83.68% 146.74% 133.01% 39.59% 100.00%
Net Worth 285,723 283,701 279,858 287,873 277,685 297,993 280,711 0.30%
  YoY % 0.71% 1.37% -2.78% 3.67% -6.81% 6.16% -
  Horiz. % 101.79% 101.07% 99.70% 102.55% 98.92% 106.16% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 285,723 283,701 279,858 287,873 277,685 297,993 280,711 0.30%
  YoY % 0.71% 1.37% -2.78% 3.67% -6.81% 6.16% -
  Horiz. % 101.79% 101.07% 99.70% 102.55% 98.92% 106.16% 100.00%
NOSH 202,641 202,644 202,795 202,728 202,689 202,716 204,899 -0.18%
  YoY % -0.00% -0.07% 0.03% 0.02% -0.01% -1.07% -
  Horiz. % 98.90% 98.90% 98.97% 98.94% 98.92% 98.93% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 31.26 % 27.02 % 36.10 % 39.76 % 33.56 % 72.39 % 37.83 % -3.13%
  YoY % 15.69% -25.15% -9.21% 18.47% -53.64% 91.36% -
  Horiz. % 82.63% 71.42% 95.43% 105.10% 88.71% 191.36% 100.00%
ROE 5.08 % 3.46 % 5.63 % 11.22 % 8.07 % 11.62 % 7.23 % -5.71%
  YoY % 46.82% -38.54% -49.82% 39.03% -30.55% 60.72% -
  Horiz. % 70.26% 47.86% 77.87% 155.19% 111.62% 160.72% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.92 17.94 21.54 40.08 32.94 23.59 26.18 -2.19%
  YoY % 27.76% -16.71% -46.26% 21.68% 39.64% -9.89% -
  Horiz. % 87.55% 68.53% 82.28% 153.09% 125.82% 90.11% 100.00%
EPS 7.16 4.85 7.77 15.93 11.05 17.08 9.91 -5.27%
  YoY % 47.63% -37.58% -51.22% 44.16% -35.30% 72.35% -
  Horiz. % 72.25% 48.94% 78.41% 160.75% 111.50% 172.35% 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 1.4100 1.4000 1.3800 1.4200 1.3700 1.4700 1.3700 0.48%
  YoY % 0.71% 1.45% -2.82% 3.65% -6.80% 7.30% -
  Horiz. % 102.92% 102.19% 100.73% 103.65% 100.00% 107.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.75 17.03 20.45 38.04 31.26 22.40 25.12 -2.37%
  YoY % 27.72% -16.72% -46.24% 21.69% 39.55% -10.83% -
  Horiz. % 86.58% 67.79% 81.41% 151.43% 124.44% 89.17% 100.00%
EPS 6.80 4.60 7.38 15.12 10.49 16.21 9.50 -5.42%
  YoY % 47.83% -37.67% -51.19% 44.14% -35.29% 70.63% -
  Horiz. % 71.58% 48.42% 77.68% 159.16% 110.42% 170.63% 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 1.3379 1.3284 1.3104 1.3480 1.3002 1.3953 1.3144 0.30%
  YoY % 0.72% 1.37% -2.79% 3.68% -6.82% 6.15% -
  Horiz. % 101.79% 101.07% 99.70% 102.56% 98.92% 106.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.6700 1.5000 1.5500 1.5400 1.1700 1.1700 0.7500 -
P/RPS 7.29 8.36 7.20 3.84 3.55 4.96 2.86 16.86%
  YoY % -12.80% 16.11% 87.50% 8.17% -28.43% 73.43% -
  Horiz. % 254.90% 292.31% 251.75% 134.27% 124.13% 173.43% 100.00%
P/EPS 23.31 30.94 19.94 9.67 10.59 6.85 7.57 20.60%
  YoY % -24.66% 55.17% 106.20% -8.69% 54.60% -9.51% -
  Horiz. % 307.93% 408.72% 263.41% 127.74% 139.89% 90.49% 100.00%
EY 4.29 3.23 5.02 10.35 9.45 14.60 13.21 -17.08%
  YoY % 32.82% -35.66% -51.50% 9.52% -35.27% 10.52% -
  Horiz. % 32.48% 24.45% 38.00% 78.35% 71.54% 110.52% 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 1.18 1.07 1.12 1.08 0.85 0.80 0.55 13.55%
  YoY % 10.28% -4.46% 3.70% 27.06% 6.25% 45.45% -
  Horiz. % 214.55% 194.55% 203.64% 196.36% 154.55% 145.45% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 -
Price 1.6300 1.5600 1.9200 1.5000 1.1900 1.1300 0.8100 -
P/RPS 7.11 8.69 8.92 3.74 3.61 4.79 3.09 14.89%
  YoY % -18.18% -2.58% 138.50% 3.60% -24.63% 55.02% -
  Horiz. % 230.10% 281.23% 288.67% 121.04% 116.83% 155.02% 100.00%
P/EPS 22.75 32.18 24.70 9.41 10.77 6.62 8.18 18.57%
  YoY % -29.30% 30.28% 162.49% -12.63% 62.69% -19.07% -
  Horiz. % 278.12% 393.40% 301.96% 115.04% 131.66% 80.93% 100.00%
EY 4.40 3.11 4.05 10.62 9.29 15.12 12.23 -15.65%
  YoY % 41.48% -23.21% -61.86% 14.32% -38.56% 23.63% -
  Horiz. % 35.98% 25.43% 33.12% 86.84% 75.96% 123.63% 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 1.16 1.11 1.39 1.06 0.87 0.77 0.59 11.92%
  YoY % 4.50% -20.14% 31.13% 21.84% 12.99% 30.51% -
  Horiz. % 196.61% 188.14% 235.59% 179.66% 147.46% 130.51% 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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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