Highlights

[APEX] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 15-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     71.84%    YoY -     194.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 38,692 37,196 43,812 51,108 32,148 41,612 73,644 -10.16%
  YoY % 4.02% -15.10% -14.28% 58.98% -22.74% -43.50% -
  Horiz. % 52.54% 50.51% 59.49% 69.40% 43.65% 56.50% 100.00%
PBT 12,244 10,020 15,096 22,520 9,432 16,600 54,796 -22.08%
  YoY % 22.20% -33.62% -32.97% 138.76% -43.18% -69.71% -
  Horiz. % 22.34% 18.29% 27.55% 41.10% 17.21% 30.29% 100.00%
Tax -3,600 -3,140 -4,324 -4,468 -3,304 -3,612 -7,700 -11.89%
  YoY % -14.65% 27.38% 3.22% -35.23% 8.53% 53.09% -
  Horiz. % 46.75% 40.78% 56.16% 58.03% 42.91% 46.91% 100.00%
NP 8,644 6,880 10,772 18,052 6,128 12,988 47,096 -24.59%
  YoY % 25.64% -36.13% -40.33% 194.58% -52.82% -72.42% -
  Horiz. % 18.35% 14.61% 22.87% 38.33% 13.01% 27.58% 100.00%
NP to SH 8,644 6,880 10,772 18,052 6,128 12,988 47,096 -24.59%
  YoY % 25.64% -36.13% -40.33% 194.58% -52.82% -72.42% -
  Horiz. % 18.35% 14.61% 22.87% 38.33% 13.01% 27.58% 100.00%
Tax Rate 29.40 % 31.34 % 28.64 % 19.84 % 35.03 % 21.76 % 14.05 % 13.08%
  YoY % -6.19% 9.43% 44.35% -43.36% 60.98% 54.88% -
  Horiz. % 209.25% 223.06% 203.84% 141.21% 249.32% 154.88% 100.00%
Total Cost 30,048 30,316 33,040 33,056 26,020 28,624 26,548 2.08%
  YoY % -0.88% -8.24% -0.05% 27.04% -9.10% 7.82% -
  Horiz. % 113.18% 114.19% 124.45% 124.51% 98.01% 107.82% 100.00%
Net Worth 303,960 301,933 309,666 289,779 286,242 282,083 291,816 0.68%
  YoY % 0.67% -2.50% 6.86% 1.24% 1.47% -3.34% -
  Horiz. % 104.16% 103.47% 106.12% 99.30% 98.09% 96.66% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 16,211 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 235.63 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 303,960 301,933 309,666 289,779 286,242 282,083 291,816 0.68%
  YoY % 0.67% -2.50% 6.86% 1.24% 1.47% -3.34% -
  Horiz. % 104.16% 103.47% 106.12% 99.30% 98.09% 96.66% 100.00%
NOSH 202,640 202,640 213,563 202,643 201,578 202,937 202,650 -0.00%
  YoY % 0.00% -5.11% 5.39% 0.53% -0.67% 0.14% -
  Horiz. % 99.99% 99.99% 105.38% 100.00% 99.47% 100.14% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 22.34 % 18.50 % 24.59 % 35.32 % 19.06 % 31.21 % 63.95 % -16.06%
  YoY % 20.76% -24.77% -30.38% 85.31% -38.93% -51.20% -
  Horiz. % 34.93% 28.93% 38.45% 55.23% 29.80% 48.80% 100.00%
ROE 2.84 % 2.28 % 3.48 % 6.23 % 2.14 % 4.60 % 16.14 % -25.12%
  YoY % 24.56% -34.48% -44.14% 191.12% -53.48% -71.50% -
  Horiz. % 17.60% 14.13% 21.56% 38.60% 13.26% 28.50% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.09 18.36 20.51 25.22 15.95 20.50 36.34 -10.16%
  YoY % 3.98% -10.48% -18.68% 58.12% -22.20% -43.59% -
  Horiz. % 52.53% 50.52% 56.44% 69.40% 43.89% 56.41% 100.00%
EPS 4.28 3.40 5.32 8.92 3.04 6.40 23.24 -24.55%
  YoY % 25.88% -36.09% -40.36% 193.42% -52.50% -72.46% -
  Horiz. % 18.42% 14.63% 22.89% 38.38% 13.08% 27.54% 100.00%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5000 1.4900 1.4500 1.4300 1.4200 1.3900 1.4400 0.68%
  YoY % 0.67% 2.76% 1.40% 0.70% 2.16% -3.47% -
  Horiz. % 104.17% 103.47% 100.69% 99.31% 98.61% 96.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 18.12 17.42 20.51 23.93 15.05 19.48 34.48 -10.16%
  YoY % 4.02% -15.07% -14.29% 59.00% -22.74% -43.50% -
  Horiz. % 52.55% 50.52% 59.48% 69.40% 43.65% 56.50% 100.00%
EPS 4.05 3.22 5.32 8.45 2.87 6.08 22.05 -24.59%
  YoY % 25.78% -39.47% -37.04% 194.43% -52.80% -72.43% -
  Horiz. % 18.37% 14.60% 24.13% 38.32% 13.02% 27.57% 100.00%
DPS 0.00 7.59 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.4233 1.4138 1.4500 1.3569 1.3403 1.3208 1.3664 0.68%
  YoY % 0.67% -2.50% 6.86% 1.24% 1.48% -3.34% -
  Horiz. % 104.16% 103.47% 106.12% 99.30% 98.09% 96.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.7000 1.0500 1.0800 1.4000 1.6700 1.4200 1.3800 -
P/RPS 3.67 5.72 5.26 5.55 10.47 6.93 3.80 -0.58%
  YoY % -35.84% 8.75% -5.23% -46.99% 51.08% 82.37% -
  Horiz. % 96.58% 150.53% 138.42% 146.05% 275.53% 182.37% 100.00%
P/EPS 16.41 30.93 21.41 15.72 54.93 22.19 5.94 18.44%
  YoY % -46.94% 44.47% 36.20% -71.38% 147.54% 273.57% -
  Horiz. % 276.26% 520.71% 360.44% 264.65% 924.75% 373.57% 100.00%
EY 6.09 3.23 4.67 6.36 1.82 4.51 16.84 -15.58%
  YoY % 88.54% -30.84% -26.57% 249.45% -59.65% -73.22% -
  Horiz. % 36.16% 19.18% 27.73% 37.77% 10.81% 26.78% 100.00%
DY 0.00 7.62 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.47 0.70 0.74 0.98 1.18 1.02 0.96 -11.21%
  YoY % -32.86% -5.41% -24.49% -16.95% 15.69% 6.25% -
  Horiz. % 48.96% 72.92% 77.08% 102.08% 122.92% 106.25% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 30/05/19 - 15/05/17 19/05/16 27/05/15 27/05/14 -
Price 0.7800 0.9800 1.0200 1.8000 1.6600 1.4300 1.5100 -
P/RPS 4.09 5.34 4.97 7.14 10.41 6.97 4.16 -0.28%
  YoY % -23.41% 7.44% -30.39% -31.41% 49.35% 67.55% -
  Horiz. % 98.32% 128.37% 119.47% 171.63% 250.24% 167.55% 100.00%
P/EPS 18.29 28.86 20.22 20.21 54.61 22.34 6.50 18.80%
  YoY % -36.63% 42.73% 0.05% -62.99% 144.45% 243.69% -
  Horiz. % 281.38% 444.00% 311.08% 310.92% 840.15% 343.69% 100.00%
EY 5.47 3.46 4.95 4.95 1.83 4.48 15.39 -15.82%
  YoY % 58.09% -30.10% 0.00% 170.49% -59.15% -70.89% -
  Horiz. % 35.54% 22.48% 32.16% 32.16% 11.89% 29.11% 100.00%
DY 0.00 8.16 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.52 0.66 0.70 1.26 1.17 1.03 1.05 -11.04%
  YoY % -21.21% -5.71% -44.44% 7.69% 13.59% -1.90% -
  Horiz. % 49.52% 62.86% 66.67% 120.00% 111.43% 98.10% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

561  293  549  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.065-0.01 
 FINTEC 0.020.00 
 KNM 0.23-0.02 
 BINTAI 0.65+0.08 
 BINACOM 0.43+0.075 
 SERBADK 0.335-0.03 
 OPCOM 1.11+0.295 
 DNEX 0.77+0.005 
 TFP 0.16-0.025 
 K1-WC 0.03+0.005 
PARTNERS & BROKERS