Highlights

[APEX] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 19-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -66.73%    YoY -     -52.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 37,196 43,812 51,108 32,148 41,612 73,644 42,120 -2.05%
  YoY % -15.10% -14.28% 58.98% -22.74% -43.50% 74.84% -
  Horiz. % 88.31% 104.02% 121.34% 76.32% 98.79% 174.84% 100.00%
PBT 10,020 15,096 22,520 9,432 16,600 54,796 13,464 -4.80%
  YoY % -33.62% -32.97% 138.76% -43.18% -69.71% 306.98% -
  Horiz. % 74.42% 112.12% 167.26% 70.05% 123.29% 406.98% 100.00%
Tax -3,140 -4,324 -4,468 -3,304 -3,612 -7,700 -3,360 -1.12%
  YoY % 27.38% 3.22% -35.23% 8.53% 53.09% -129.17% -
  Horiz. % 93.45% 128.69% 132.98% 98.33% 107.50% 229.17% 100.00%
NP 6,880 10,772 18,052 6,128 12,988 47,096 10,104 -6.20%
  YoY % -36.13% -40.33% 194.58% -52.82% -72.42% 366.11% -
  Horiz. % 68.09% 106.61% 178.66% 60.65% 128.54% 466.11% 100.00%
NP to SH 6,880 10,772 18,052 6,128 12,988 47,096 10,104 -6.20%
  YoY % -36.13% -40.33% 194.58% -52.82% -72.42% 366.11% -
  Horiz. % 68.09% 106.61% 178.66% 60.65% 128.54% 466.11% 100.00%
Tax Rate 31.34 % 28.64 % 19.84 % 35.03 % 21.76 % 14.05 % 24.96 % 3.86%
  YoY % 9.43% 44.35% -43.36% 60.98% 54.88% -43.71% -
  Horiz. % 125.56% 114.74% 79.49% 140.34% 87.18% 56.29% 100.00%
Total Cost 30,316 33,040 33,056 26,020 28,624 26,548 32,016 -0.90%
  YoY % -8.24% -0.05% 27.04% -9.10% 7.82% -17.08% -
  Horiz. % 94.69% 103.20% 103.25% 81.27% 89.41% 82.92% 100.00%
Net Worth 301,933 309,666 289,779 286,242 282,083 291,816 272,808 1.70%
  YoY % -2.50% 6.86% 1.24% 1.47% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 16,211 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 235.63 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 301,933 309,666 289,779 286,242 282,083 291,816 272,808 1.70%
  YoY % -2.50% 6.86% 1.24% 1.47% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
NOSH 202,640 213,563 202,643 201,578 202,937 202,650 202,080 0.05%
  YoY % -5.11% 5.39% 0.53% -0.67% 0.14% 0.28% -
  Horiz. % 100.28% 105.68% 100.28% 99.75% 100.42% 100.28% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 18.50 % 24.59 % 35.32 % 19.06 % 31.21 % 63.95 % 23.99 % -4.24%
  YoY % -24.77% -30.38% 85.31% -38.93% -51.20% 166.57% -
  Horiz. % 77.12% 102.50% 147.23% 79.45% 130.10% 266.57% 100.00%
ROE 2.28 % 3.48 % 6.23 % 2.14 % 4.60 % 16.14 % 3.70 % -7.75%
  YoY % -34.48% -44.14% 191.12% -53.48% -71.50% 336.22% -
  Horiz. % 61.62% 94.05% 168.38% 57.84% 124.32% 436.22% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.36 20.51 25.22 15.95 20.50 36.34 20.84 -2.09%
  YoY % -10.48% -18.68% 58.12% -22.20% -43.59% 74.38% -
  Horiz. % 88.10% 98.42% 121.02% 76.54% 98.37% 174.38% 100.00%
EPS 3.40 5.32 8.92 3.04 6.40 23.24 5.00 -6.22%
  YoY % -36.09% -40.36% 193.42% -52.50% -72.46% 364.80% -
  Horiz. % 68.00% 106.40% 178.40% 60.80% 128.00% 464.80% 100.00%
DPS 8.00 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. % 100.00% - - - - - -
NAPS 1.4900 1.4500 1.4300 1.4200 1.3900 1.4400 1.3500 1.66%
  YoY % 2.76% 1.40% 0.70% 2.16% -3.47% 6.67% -
  Horiz. % 110.37% 107.41% 105.93% 105.19% 102.96% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.42 20.51 23.93 15.05 19.48 34.48 19.72 -2.04%
  YoY % -15.07% -14.29% 59.00% -22.74% -43.50% 74.85% -
  Horiz. % 88.34% 104.01% 121.35% 76.32% 98.78% 174.85% 100.00%
EPS 3.22 5.32 8.45 2.87 6.08 22.05 4.73 -6.21%
  YoY % -39.47% -37.04% 194.43% -52.80% -72.43% 366.17% -
  Horiz. % 68.08% 112.47% 178.65% 60.68% 128.54% 466.17% 100.00%
DPS 7.59 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. % 100.00% - - - - - -
NAPS 1.4138 1.4500 1.3569 1.3403 1.3208 1.3664 1.2774 1.70%
  YoY % -2.50% 6.86% 1.24% 1.48% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.0500 1.0800 1.4000 1.6700 1.4200 1.3800 1.1400 -
P/RPS 5.72 5.26 5.55 10.47 6.93 3.80 5.47 0.75%
  YoY % 8.75% -5.23% -46.99% 51.08% 82.37% -30.53% -
  Horiz. % 104.57% 96.16% 101.46% 191.41% 126.69% 69.47% 100.00%
P/EPS 30.93 21.41 15.72 54.93 22.19 5.94 22.80 5.21%
  YoY % 44.47% 36.20% -71.38% 147.54% 273.57% -73.95% -
  Horiz. % 135.66% 93.90% 68.95% 240.92% 97.32% 26.05% 100.00%
EY 3.23 4.67 6.36 1.82 4.51 16.84 4.39 -4.98%
  YoY % -30.84% -26.57% 249.45% -59.65% -73.22% 283.60% -
  Horiz. % 73.58% 106.38% 144.87% 41.46% 102.73% 383.60% 100.00%
DY 7.62 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. % 100.00% - - - - - -
P/NAPS 0.70 0.74 0.98 1.18 1.02 0.96 0.84 -2.99%
  YoY % -5.41% -24.49% -16.95% 15.69% 6.25% 14.29% -
  Horiz. % 83.33% 88.10% 116.67% 140.48% 121.43% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 - 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 -
Price 0.9800 1.0200 1.8000 1.6600 1.4300 1.5100 1.2000 -
P/RPS 5.34 4.97 7.14 10.41 6.97 4.16 5.76 -1.25%
  YoY % 7.44% -30.39% -31.41% 49.35% 67.55% -27.78% -
  Horiz. % 92.71% 86.28% 123.96% 180.73% 121.01% 72.22% 100.00%
P/EPS 28.86 20.22 20.21 54.61 22.34 6.50 24.00 3.12%
  YoY % 42.73% 0.05% -62.99% 144.45% 243.69% -72.92% -
  Horiz. % 120.25% 84.25% 84.21% 227.54% 93.08% 27.08% 100.00%
EY 3.46 4.95 4.95 1.83 4.48 15.39 4.17 -3.06%
  YoY % -30.10% 0.00% 170.49% -59.15% -70.89% 269.06% -
  Horiz. % 82.97% 118.71% 118.71% 43.88% 107.43% 369.06% 100.00%
DY 8.16 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. % 100.00% - - - - - -
P/NAPS 0.66 0.70 1.26 1.17 1.03 1.05 0.89 -4.86%
  YoY % -5.71% -44.44% 7.69% 13.59% -1.90% 17.98% -
  Horiz. % 74.16% 78.65% 141.57% 131.46% 115.73% 117.98% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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