Highlights

[APEX] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -54.96%    YoY -     -72.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 43,812 51,108 32,148 41,612 73,644 42,120 51,564 -2.68%
  YoY % -14.28% 58.98% -22.74% -43.50% 74.84% -18.32% -
  Horiz. % 84.97% 99.12% 62.35% 80.70% 142.82% 81.68% 100.00%
PBT 15,096 22,520 9,432 16,600 54,796 13,464 20,936 -5.30%
  YoY % -32.97% 138.76% -43.18% -69.71% 306.98% -35.69% -
  Horiz. % 72.11% 107.57% 45.05% 79.29% 261.73% 64.31% 100.00%
Tax -4,324 -4,468 -3,304 -3,612 -7,700 -3,360 -5,112 -2.75%
  YoY % 3.22% -35.23% 8.53% 53.09% -129.17% 34.27% -
  Horiz. % 84.59% 87.40% 64.63% 70.66% 150.63% 65.73% 100.00%
NP 10,772 18,052 6,128 12,988 47,096 10,104 15,824 -6.21%
  YoY % -40.33% 194.58% -52.82% -72.42% 366.11% -36.15% -
  Horiz. % 68.07% 114.08% 38.73% 82.08% 297.62% 63.85% 100.00%
NP to SH 10,772 18,052 6,128 12,988 47,096 10,104 15,824 -6.21%
  YoY % -40.33% 194.58% -52.82% -72.42% 366.11% -36.15% -
  Horiz. % 68.07% 114.08% 38.73% 82.08% 297.62% 63.85% 100.00%
Tax Rate 28.64 % 19.84 % 35.03 % 21.76 % 14.05 % 24.96 % 24.42 % 2.69%
  YoY % 44.35% -43.36% 60.98% 54.88% -43.71% 2.21% -
  Horiz. % 117.28% 81.24% 143.45% 89.11% 57.53% 102.21% 100.00%
Total Cost 33,040 33,056 26,020 28,624 26,548 32,016 35,740 -1.30%
  YoY % -0.05% 27.04% -9.10% 7.82% -17.08% -10.42% -
  Horiz. % 92.45% 92.49% 72.80% 80.09% 74.28% 89.58% 100.00%
Net Worth 309,666 289,779 286,242 282,083 291,816 272,808 295,680 0.77%
  YoY % 6.86% 1.24% 1.47% -3.34% 6.97% -7.74% -
  Horiz. % 104.73% 98.00% 96.81% 95.40% 98.69% 92.26% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 309,666 289,779 286,242 282,083 291,816 272,808 295,680 0.77%
  YoY % 6.86% 1.24% 1.47% -3.34% 6.97% -7.74% -
  Horiz. % 104.73% 98.00% 96.81% 95.40% 98.69% 92.26% 100.00%
NOSH 213,563 202,643 201,578 202,937 202,650 202,080 203,917 0.77%
  YoY % 5.39% 0.53% -0.67% 0.14% 0.28% -0.90% -
  Horiz. % 104.73% 99.37% 98.85% 99.52% 99.38% 99.10% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 24.59 % 35.32 % 19.06 % 31.21 % 63.95 % 23.99 % 30.69 % -3.62%
  YoY % -30.38% 85.31% -38.93% -51.20% 166.57% -21.83% -
  Horiz. % 80.12% 115.09% 62.10% 101.69% 208.37% 78.17% 100.00%
ROE 3.48 % 6.23 % 2.14 % 4.60 % 16.14 % 3.70 % 5.35 % -6.91%
  YoY % -44.14% 191.12% -53.48% -71.50% 336.22% -30.84% -
  Horiz. % 65.05% 116.45% 40.00% 85.98% 301.68% 69.16% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.51 25.22 15.95 20.50 36.34 20.84 25.29 -3.43%
  YoY % -18.68% 58.12% -22.20% -43.59% 74.38% -17.60% -
  Horiz. % 81.10% 99.72% 63.07% 81.06% 143.69% 82.40% 100.00%
EPS 5.32 8.92 3.04 6.40 23.24 5.00 7.76 -6.10%
  YoY % -40.36% 193.42% -52.50% -72.46% 364.80% -35.57% -
  Horiz. % 68.56% 114.95% 39.18% 82.47% 299.48% 64.43% 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 1.4500 1.4300 1.4200 1.3900 1.4400 1.3500 1.4500 -
  YoY % 1.40% 0.70% 2.16% -3.47% 6.67% -6.90% -
  Horiz. % 100.00% 98.62% 97.93% 95.86% 99.31% 93.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.51 23.93 15.05 19.48 34.48 19.72 24.14 -2.68%
  YoY % -14.29% 59.00% -22.74% -43.50% 74.85% -18.31% -
  Horiz. % 84.96% 99.13% 62.34% 80.70% 142.83% 81.69% 100.00%
EPS 5.32 8.45 2.87 6.08 22.05 4.73 7.41 -5.37%
  YoY % -37.04% 194.43% -52.80% -72.43% 366.17% -36.17% -
  Horiz. % 71.79% 114.04% 38.73% 82.05% 297.57% 63.83% 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 1.4500 1.3569 1.3403 1.3208 1.3664 1.2774 1.3845 0.77%
  YoY % 6.86% 1.24% 1.48% -3.34% 6.97% -7.74% -
  Horiz. % 104.73% 98.01% 96.81% 95.40% 98.69% 92.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0800 1.4000 1.6700 1.4200 1.3800 1.1400 0.8400 -
P/RPS 5.26 5.55 10.47 6.93 3.80 5.47 3.32 7.97%
  YoY % -5.23% -46.99% 51.08% 82.37% -30.53% 64.76% -
  Horiz. % 158.43% 167.17% 315.36% 208.73% 114.46% 164.76% 100.00%
P/EPS 21.41 15.72 54.93 22.19 5.94 22.80 10.82 12.04%
  YoY % 36.20% -71.38% 147.54% 273.57% -73.95% 110.72% -
  Horiz. % 197.87% 145.29% 507.67% 205.08% 54.90% 210.72% 100.00%
EY 4.67 6.36 1.82 4.51 16.84 4.39 9.24 -10.75%
  YoY % -26.57% 249.45% -59.65% -73.22% 283.60% -52.49% -
  Horiz. % 50.54% 68.83% 19.70% 48.81% 182.25% 47.51% 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 0.74 0.98 1.18 1.02 0.96 0.84 0.58 4.14%
  YoY % -24.49% -16.95% 15.69% 6.25% 14.29% 44.83% -
  Horiz. % 127.59% 168.97% 203.45% 175.86% 165.52% 144.83% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 -
Price 1.0200 1.8000 1.6600 1.4300 1.5100 1.2000 0.8000 -
P/RPS 4.97 7.14 10.41 6.97 4.16 5.76 3.16 7.84%
  YoY % -30.39% -31.41% 49.35% 67.55% -27.78% 82.28% -
  Horiz. % 157.28% 225.95% 329.43% 220.57% 131.65% 182.28% 100.00%
P/EPS 20.22 20.21 54.61 22.34 6.50 24.00 10.31 11.87%
  YoY % 0.05% -62.99% 144.45% 243.69% -72.92% 132.78% -
  Horiz. % 196.12% 196.02% 529.68% 216.68% 63.05% 232.78% 100.00%
EY 4.95 4.95 1.83 4.48 15.39 4.17 9.70 -10.60%
  YoY % 0.00% 170.49% -59.15% -70.89% 269.06% -57.01% -
  Horiz. % 51.03% 51.03% 18.87% 46.19% 158.66% 42.99% 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 0.70 1.26 1.17 1.03 1.05 0.89 0.55 4.10%
  YoY % -44.44% 7.69% 13.59% -1.90% 17.98% 61.82% -
  Horiz. % 127.27% 229.09% 212.73% 187.27% 190.91% 161.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

524  170  404  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.085+0.005 
 TRIVE 0.005-0.005 
 ARMADA 0.145+0.01 
 ALAM 0.050.00 
 KNM 0.125+0.01 
 VELESTO 0.13+0.015 
 HIBISCS 0.35+0.01 
 MINETEC 0.135+0.01 
 JAKS 0.81+0.05 
 HSI-C9J 0.17-0.035 

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