Highlights

[APEX] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -61.27%    YoY -     -36.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 32,148 41,612 73,644 42,120 51,564 58,140 46,660 -6.01%
  YoY % -22.74% -43.50% 74.84% -18.32% -11.31% 24.60% -
  Horiz. % 68.90% 89.18% 157.83% 90.27% 110.51% 124.60% 100.00%
PBT 9,432 16,600 54,796 13,464 20,936 28,968 21,508 -12.83%
  YoY % -43.18% -69.71% 306.98% -35.69% -27.73% 34.68% -
  Horiz. % 43.85% 77.18% 254.77% 62.60% 97.34% 134.68% 100.00%
Tax -3,304 -3,612 -7,700 -3,360 -5,112 -7,416 -4,468 -4.90%
  YoY % 8.53% 53.09% -129.17% 34.27% 31.07% -65.98% -
  Horiz. % 73.95% 80.84% 172.34% 75.20% 114.41% 165.98% 100.00%
NP 6,128 12,988 47,096 10,104 15,824 21,552 17,040 -15.66%
  YoY % -52.82% -72.42% 366.11% -36.15% -26.58% 26.48% -
  Horiz. % 35.96% 76.22% 276.38% 59.30% 92.86% 126.48% 100.00%
NP to SH 6,128 12,988 47,096 10,104 15,824 21,552 17,040 -15.66%
  YoY % -52.82% -72.42% 366.11% -36.15% -26.58% 26.48% -
  Horiz. % 35.96% 76.22% 276.38% 59.30% 92.86% 126.48% 100.00%
Tax Rate 35.03 % 21.76 % 14.05 % 24.96 % 24.42 % 25.60 % 20.77 % 9.09%
  YoY % 60.98% 54.88% -43.71% 2.21% -4.61% 23.25% -
  Horiz. % 168.66% 104.77% 67.65% 120.17% 117.57% 123.25% 100.00%
Total Cost 26,020 28,624 26,548 32,016 35,740 36,588 29,620 -2.13%
  YoY % -9.10% 7.82% -17.08% -10.42% -2.32% 23.52% -
  Horiz. % 87.85% 96.64% 89.63% 108.09% 120.66% 123.52% 100.00%
Net Worth 286,242 282,083 291,816 272,808 295,680 292,195 275,647 0.63%
  YoY % 1.47% -3.34% 6.97% -7.74% 1.19% 6.00% -
  Horiz. % 103.84% 102.33% 105.87% 98.97% 107.27% 106.00% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 286,242 282,083 291,816 272,808 295,680 292,195 275,647 0.63%
  YoY % 1.47% -3.34% 6.97% -7.74% 1.19% 6.00% -
  Horiz. % 103.84% 102.33% 105.87% 98.97% 107.27% 106.00% 100.00%
NOSH 201,578 202,937 202,650 202,080 203,917 207,230 208,823 -0.59%
  YoY % -0.67% 0.14% 0.28% -0.90% -1.60% -0.76% -
  Horiz. % 96.53% 97.18% 97.04% 96.77% 97.65% 99.24% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.06 % 31.21 % 63.95 % 23.99 % 30.69 % 37.07 % 36.52 % -10.26%
  YoY % -38.93% -51.20% 166.57% -21.83% -17.21% 1.51% -
  Horiz. % 52.19% 85.46% 175.11% 65.69% 84.04% 101.51% 100.00%
ROE 2.14 % 4.60 % 16.14 % 3.70 % 5.35 % 7.38 % 6.18 % -16.19%
  YoY % -53.48% -71.50% 336.22% -30.84% -27.51% 19.42% -
  Horiz. % 34.63% 74.43% 261.17% 59.87% 86.57% 119.42% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.95 20.50 36.34 20.84 25.29 28.06 22.34 -5.46%
  YoY % -22.20% -43.59% 74.38% -17.60% -9.87% 25.60% -
  Horiz. % 71.40% 91.76% 162.67% 93.29% 113.21% 125.60% 100.00%
EPS 3.04 6.40 23.24 5.00 7.76 10.40 8.16 -15.16%
  YoY % -52.50% -72.46% 364.80% -35.57% -25.38% 27.45% -
  Horiz. % 37.25% 78.43% 284.80% 61.27% 95.10% 127.45% 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 1.4200 1.3900 1.4400 1.3500 1.4500 1.4100 1.3200 1.22%
  YoY % 2.16% -3.47% 6.67% -6.90% 2.84% 6.82% -
  Horiz. % 107.58% 105.30% 109.09% 102.27% 109.85% 106.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.05 19.48 34.48 19.72 24.14 27.22 21.85 -6.02%
  YoY % -22.74% -43.50% 74.85% -18.31% -11.32% 24.58% -
  Horiz. % 68.88% 89.15% 157.80% 90.25% 110.48% 124.58% 100.00%
EPS 2.87 6.08 22.05 4.73 7.41 10.09 7.98 -15.66%
  YoY % -52.80% -72.43% 366.17% -36.17% -26.56% 26.44% -
  Horiz. % 35.96% 76.19% 276.32% 59.27% 92.86% 126.44% 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 1.3403 1.3208 1.3664 1.2774 1.3845 1.3682 1.2907 0.63%
  YoY % 1.48% -3.34% 6.97% -7.74% 1.19% 6.00% -
  Horiz. % 103.84% 102.33% 105.87% 98.97% 107.27% 106.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.6700 1.4200 1.3800 1.1400 0.8400 0.8000 0.6600 -
P/RPS 10.47 6.93 3.80 5.47 3.32 2.85 2.95 23.48%
  YoY % 51.08% 82.37% -30.53% 64.76% 16.49% -3.39% -
  Horiz. % 354.92% 234.92% 128.81% 185.42% 112.54% 96.61% 100.00%
P/EPS 54.93 22.19 5.94 22.80 10.82 7.69 8.09 37.57%
  YoY % 147.54% 273.57% -73.95% 110.72% 40.70% -4.94% -
  Horiz. % 678.99% 274.29% 73.42% 281.83% 133.75% 95.06% 100.00%
EY 1.82 4.51 16.84 4.39 9.24 13.00 12.36 -27.31%
  YoY % -59.65% -73.22% 283.60% -52.49% -28.92% 5.18% -
  Horiz. % 14.72% 36.49% 136.25% 35.52% 74.76% 105.18% 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 1.02 0.96 0.84 0.58 0.57 0.50 15.37%
  YoY % 15.69% 6.25% 14.29% 44.83% 1.75% 14.00% -
  Horiz. % 236.00% 204.00% 192.00% 168.00% 116.00% 114.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 -
Price 1.6600 1.4300 1.5100 1.2000 0.8000 0.8300 0.6100 -
P/RPS 10.41 6.97 4.16 5.76 3.16 2.96 2.73 24.97%
  YoY % 49.35% 67.55% -27.78% 82.28% 6.76% 8.42% -
  Horiz. % 381.32% 255.31% 152.38% 210.99% 115.75% 108.42% 100.00%
P/EPS 54.61 22.34 6.50 24.00 10.31 7.98 7.48 39.24%
  YoY % 144.45% 243.69% -72.92% 132.78% 29.20% 6.68% -
  Horiz. % 730.08% 298.66% 86.90% 320.86% 137.83% 106.68% 100.00%
EY 1.83 4.48 15.39 4.17 9.70 12.53 13.38 -28.20%
  YoY % -59.15% -70.89% 269.06% -57.01% -22.59% -6.35% -
  Horiz. % 13.68% 33.48% 115.02% 31.17% 72.50% 93.65% 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 1.17 1.03 1.05 0.89 0.55 0.59 0.46 16.82%
  YoY % 13.59% -1.90% 17.98% 61.82% -6.78% 28.26% -
  Horiz. % 254.35% 223.91% 228.26% 193.48% 119.57% 128.26% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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