Highlights

[APEX] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     85.22%    YoY -     366.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 51,108 32,148 41,612 73,644 42,120 51,564 58,140 -2.12%
  YoY % 58.98% -22.74% -43.50% 74.84% -18.32% -11.31% -
  Horiz. % 87.91% 55.29% 71.57% 126.67% 72.45% 88.69% 100.00%
PBT 22,520 9,432 16,600 54,796 13,464 20,936 28,968 -4.11%
  YoY % 138.76% -43.18% -69.71% 306.98% -35.69% -27.73% -
  Horiz. % 77.74% 32.56% 57.30% 189.16% 46.48% 72.27% 100.00%
Tax -4,468 -3,304 -3,612 -7,700 -3,360 -5,112 -7,416 -8.09%
  YoY % -35.23% 8.53% 53.09% -129.17% 34.27% 31.07% -
  Horiz. % 60.25% 44.55% 48.71% 103.83% 45.31% 68.93% 100.00%
NP 18,052 6,128 12,988 47,096 10,104 15,824 21,552 -2.91%
  YoY % 194.58% -52.82% -72.42% 366.11% -36.15% -26.58% -
  Horiz. % 83.76% 28.43% 60.26% 218.52% 46.88% 73.42% 100.00%
NP to SH 18,052 6,128 12,988 47,096 10,104 15,824 21,552 -2.91%
  YoY % 194.58% -52.82% -72.42% 366.11% -36.15% -26.58% -
  Horiz. % 83.76% 28.43% 60.26% 218.52% 46.88% 73.42% 100.00%
Tax Rate 19.84 % 35.03 % 21.76 % 14.05 % 24.96 % 24.42 % 25.60 % -4.16%
  YoY % -43.36% 60.98% 54.88% -43.71% 2.21% -4.61% -
  Horiz. % 77.50% 136.84% 85.00% 54.88% 97.50% 95.39% 100.00%
Total Cost 33,056 26,020 28,624 26,548 32,016 35,740 36,588 -1.68%
  YoY % 27.04% -9.10% 7.82% -17.08% -10.42% -2.32% -
  Horiz. % 90.35% 71.12% 78.23% 72.56% 87.50% 97.68% 100.00%
Net Worth 289,779 286,242 282,083 291,816 272,808 295,680 292,195 -0.14%
  YoY % 1.24% 1.47% -3.34% 6.97% -7.74% 1.19% -
  Horiz. % 99.17% 97.96% 96.54% 99.87% 93.36% 101.19% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 289,779 286,242 282,083 291,816 272,808 295,680 292,195 -0.14%
  YoY % 1.24% 1.47% -3.34% 6.97% -7.74% 1.19% -
  Horiz. % 99.17% 97.96% 96.54% 99.87% 93.36% 101.19% 100.00%
NOSH 202,643 201,578 202,937 202,650 202,080 203,917 207,230 -0.37%
  YoY % 0.53% -0.67% 0.14% 0.28% -0.90% -1.60% -
  Horiz. % 97.79% 97.27% 97.93% 97.79% 97.51% 98.40% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 35.32 % 19.06 % 31.21 % 63.95 % 23.99 % 30.69 % 37.07 % -0.80%
  YoY % 85.31% -38.93% -51.20% 166.57% -21.83% -17.21% -
  Horiz. % 95.28% 51.42% 84.19% 172.51% 64.72% 82.79% 100.00%
ROE 6.23 % 2.14 % 4.60 % 16.14 % 3.70 % 5.35 % 7.38 % -2.78%
  YoY % 191.12% -53.48% -71.50% 336.22% -30.84% -27.51% -
  Horiz. % 84.42% 29.00% 62.33% 218.70% 50.14% 72.49% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.22 15.95 20.50 36.34 20.84 25.29 28.06 -1.76%
  YoY % 58.12% -22.20% -43.59% 74.38% -17.60% -9.87% -
  Horiz. % 89.88% 56.84% 73.06% 129.51% 74.27% 90.13% 100.00%
EPS 8.92 3.04 6.40 23.24 5.00 7.76 10.40 -2.52%
  YoY % 193.42% -52.50% -72.46% 364.80% -35.57% -25.38% -
  Horiz. % 85.77% 29.23% 61.54% 223.46% 48.08% 74.62% 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 1.4300 1.4200 1.3900 1.4400 1.3500 1.4500 1.4100 0.23%
  YoY % 0.70% 2.16% -3.47% 6.67% -6.90% 2.84% -
  Horiz. % 101.42% 100.71% 98.58% 102.13% 95.74% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 23.93 15.05 19.48 34.48 19.72 24.14 27.22 -2.12%
  YoY % 59.00% -22.74% -43.50% 74.85% -18.31% -11.32% -
  Horiz. % 87.91% 55.29% 71.57% 126.67% 72.45% 88.68% 100.00%
EPS 8.45 2.87 6.08 22.05 4.73 7.41 10.09 -2.91%
  YoY % 194.43% -52.80% -72.43% 366.17% -36.17% -26.56% -
  Horiz. % 83.75% 28.44% 60.26% 218.53% 46.88% 73.44% 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 1.3569 1.3403 1.3208 1.3664 1.2774 1.3845 1.3682 -0.14%
  YoY % 1.24% 1.48% -3.34% 6.97% -7.74% 1.19% -
  Horiz. % 99.17% 97.96% 96.54% 99.87% 93.36% 101.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.4000 1.6700 1.4200 1.3800 1.1400 0.8400 0.8000 -
P/RPS 5.55 10.47 6.93 3.80 5.47 3.32 2.85 11.74%
  YoY % -46.99% 51.08% 82.37% -30.53% 64.76% 16.49% -
  Horiz. % 194.74% 367.37% 243.16% 133.33% 191.93% 116.49% 100.00%
P/EPS 15.72 54.93 22.19 5.94 22.80 10.82 7.69 12.64%
  YoY % -71.38% 147.54% 273.57% -73.95% 110.72% 40.70% -
  Horiz. % 204.42% 714.30% 288.56% 77.24% 296.49% 140.70% 100.00%
EY 6.36 1.82 4.51 16.84 4.39 9.24 13.00 -11.22%
  YoY % 249.45% -59.65% -73.22% 283.60% -52.49% -28.92% -
  Horiz. % 48.92% 14.00% 34.69% 129.54% 33.77% 71.08% 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 0.98 1.18 1.02 0.96 0.84 0.58 0.57 9.44%
  YoY % -16.95% 15.69% 6.25% 14.29% 44.83% 1.75% -
  Horiz. % 171.93% 207.02% 178.95% 168.42% 147.37% 101.75% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 -
Price 1.8000 1.6600 1.4300 1.5100 1.2000 0.8000 0.8300 -
P/RPS 7.14 10.41 6.97 4.16 5.76 3.16 2.96 15.79%
  YoY % -31.41% 49.35% 67.55% -27.78% 82.28% 6.76% -
  Horiz. % 241.22% 351.69% 235.47% 140.54% 194.59% 106.76% 100.00%
P/EPS 20.21 54.61 22.34 6.50 24.00 10.31 7.98 16.73%
  YoY % -62.99% 144.45% 243.69% -72.92% 132.78% 29.20% -
  Horiz. % 253.26% 684.34% 279.95% 81.45% 300.75% 129.20% 100.00%
EY 4.95 1.83 4.48 15.39 4.17 9.70 12.53 -14.33%
  YoY % 170.49% -59.15% -70.89% 269.06% -57.01% -22.59% -
  Horiz. % 39.51% 14.60% 35.75% 122.83% 33.28% 77.41% 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 1.26 1.17 1.03 1.05 0.89 0.55 0.59 13.47%
  YoY % 7.69% 13.59% -1.90% 17.98% 61.82% -6.78% -
  Horiz. % 213.56% 198.31% 174.58% 177.97% 150.85% 93.22% 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
 
 

460  255  645  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 PA 0.155-0.005 
 NETX 0.15+0.005 
 VIVOCOM 1.07-0.07 

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