Highlights

[APEX] YoY Annualized Quarter Result on 2018-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -23.28%    YoY -     -40.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 65,856 38,692 37,196 43,812 51,108 32,148 41,612 7.94%
  YoY % 70.21% 4.02% -15.10% -14.28% 58.98% -22.74% -
  Horiz. % 158.26% 92.98% 89.39% 105.29% 122.82% 77.26% 100.00%
PBT 27,076 12,244 10,020 15,096 22,520 9,432 16,600 8.49%
  YoY % 121.14% 22.20% -33.62% -32.97% 138.76% -43.18% -
  Horiz. % 163.11% 73.76% 60.36% 90.94% 135.66% 56.82% 100.00%
Tax -6,832 -3,600 -3,140 -4,324 -4,468 -3,304 -3,612 11.20%
  YoY % -89.78% -14.65% 27.38% 3.22% -35.23% 8.53% -
  Horiz. % 189.15% 99.67% 86.93% 119.71% 123.70% 91.47% 100.00%
NP 20,244 8,644 6,880 10,772 18,052 6,128 12,988 7.67%
  YoY % 134.20% 25.64% -36.13% -40.33% 194.58% -52.82% -
  Horiz. % 155.87% 66.55% 52.97% 82.94% 138.99% 47.18% 100.00%
NP to SH 20,244 8,644 6,880 10,772 18,052 6,128 12,988 7.67%
  YoY % 134.20% 25.64% -36.13% -40.33% 194.58% -52.82% -
  Horiz. % 155.87% 66.55% 52.97% 82.94% 138.99% 47.18% 100.00%
Tax Rate 25.23 % 29.40 % 31.34 % 28.64 % 19.84 % 35.03 % 21.76 % 2.49%
  YoY % -14.18% -6.19% 9.43% 44.35% -43.36% 60.98% -
  Horiz. % 115.95% 135.11% 144.03% 131.62% 91.18% 160.98% 100.00%
Total Cost 45,612 30,048 30,316 33,040 33,056 26,020 28,624 8.07%
  YoY % 51.80% -0.88% -8.24% -0.05% 27.04% -9.10% -
  Horiz. % 159.35% 104.97% 105.91% 115.43% 115.48% 90.90% 100.00%
Net Worth 324,224 303,960 301,933 309,666 289,779 286,242 282,083 2.35%
  YoY % 6.67% 0.67% -2.50% 6.86% 1.24% 1.47% -
  Horiz. % 114.94% 107.76% 107.04% 109.78% 102.73% 101.47% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 8,105 - 16,211 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% - - - -
Div Payout % 40.04 % - % 235.63 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.99% 0.00% 100.00% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 324,224 303,960 301,933 309,666 289,779 286,242 282,083 2.35%
  YoY % 6.67% 0.67% -2.50% 6.86% 1.24% 1.47% -
  Horiz. % 114.94% 107.76% 107.04% 109.78% 102.73% 101.47% 100.00%
NOSH 202,640 202,640 202,640 213,563 202,643 201,578 202,937 -0.02%
  YoY % 0.00% 0.00% -5.11% 5.39% 0.53% -0.67% -
  Horiz. % 99.85% 99.85% 99.85% 105.24% 99.85% 99.33% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 30.74 % 22.34 % 18.50 % 24.59 % 35.32 % 19.06 % 31.21 % -0.25%
  YoY % 37.60% 20.76% -24.77% -30.38% 85.31% -38.93% -
  Horiz. % 98.49% 71.58% 59.28% 78.79% 113.17% 61.07% 100.00%
ROE 6.24 % 2.84 % 2.28 % 3.48 % 6.23 % 2.14 % 4.60 % 5.21%
  YoY % 119.72% 24.56% -34.48% -44.14% 191.12% -53.48% -
  Horiz. % 135.65% 61.74% 49.57% 75.65% 135.43% 46.52% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 32.50 19.09 18.36 20.51 25.22 15.95 20.50 7.98%
  YoY % 70.25% 3.98% -10.48% -18.68% 58.12% -22.20% -
  Horiz. % 158.54% 93.12% 89.56% 100.05% 123.02% 77.80% 100.00%
EPS 10.00 4.28 3.40 5.32 8.92 3.04 6.40 7.71%
  YoY % 133.64% 25.88% -36.09% -40.36% 193.42% -52.50% -
  Horiz. % 156.25% 66.88% 53.12% 83.12% 139.38% 47.50% 100.00%
DPS 4.00 0.00 8.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% - - - -
NAPS 1.6000 1.5000 1.4900 1.4500 1.4300 1.4200 1.3900 2.37%
  YoY % 6.67% 0.67% 2.76% 1.40% 0.70% 2.16% -
  Horiz. % 115.11% 107.91% 107.19% 104.32% 102.88% 102.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.84 18.12 17.42 20.51 23.93 15.05 19.48 7.95%
  YoY % 70.20% 4.02% -15.07% -14.29% 59.00% -22.74% -
  Horiz. % 158.32% 93.02% 89.43% 105.29% 122.84% 77.26% 100.00%
EPS 9.48 4.05 3.22 5.32 8.45 2.87 6.08 7.68%
  YoY % 134.07% 25.78% -39.47% -37.04% 194.43% -52.80% -
  Horiz. % 155.92% 66.61% 52.96% 87.50% 138.98% 47.20% 100.00%
DPS 3.80 0.00 7.59 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.07% 0.00% 100.00% - - - -
NAPS 1.5182 1.4233 1.4138 1.4500 1.3569 1.3403 1.3208 2.35%
  YoY % 6.67% 0.67% -2.50% 6.86% 1.24% 1.48% -
  Horiz. % 114.95% 107.76% 107.04% 109.78% 102.73% 101.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.0000 0.7000 1.0500 1.0800 1.4000 1.6700 1.4200 -
P/RPS 3.08 3.67 5.72 5.26 5.55 10.47 6.93 -12.63%
  YoY % -16.08% -35.84% 8.75% -5.23% -46.99% 51.08% -
  Horiz. % 44.44% 52.96% 82.54% 75.90% 80.09% 151.08% 100.00%
P/EPS 10.01 16.41 30.93 21.41 15.72 54.93 22.19 -12.41%
  YoY % -39.00% -46.94% 44.47% 36.20% -71.38% 147.54% -
  Horiz. % 45.11% 73.95% 139.39% 96.48% 70.84% 247.54% 100.00%
EY 9.99 6.09 3.23 4.67 6.36 1.82 4.51 14.16%
  YoY % 64.04% 88.54% -30.84% -26.57% 249.45% -59.65% -
  Horiz. % 221.51% 135.03% 71.62% 103.55% 141.02% 40.35% 100.00%
DY 4.00 0.00 7.62 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.49% 0.00% 100.00% - - - -
P/NAPS 0.63 0.47 0.70 0.74 0.98 1.18 1.02 -7.71%
  YoY % 34.04% -32.86% -5.41% -24.49% -16.95% 15.69% -
  Horiz. % 61.76% 46.08% 68.63% 72.55% 96.08% 115.69% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 21/05/20 30/05/19 - 15/05/17 19/05/16 27/05/15 -
Price 0.9000 0.7800 0.9800 1.0200 1.8000 1.6600 1.4300 -
P/RPS 2.77 4.09 5.34 4.97 7.14 10.41 6.97 -14.24%
  YoY % -32.27% -23.41% 7.44% -30.39% -31.41% 49.35% -
  Horiz. % 39.74% 58.68% 76.61% 71.31% 102.44% 149.35% 100.00%
P/EPS 9.01 18.29 28.86 20.22 20.21 54.61 22.34 -14.03%
  YoY % -50.74% -36.63% 42.73% 0.05% -62.99% 144.45% -
  Horiz. % 40.33% 81.87% 129.19% 90.51% 90.47% 244.45% 100.00%
EY 11.10 5.47 3.46 4.95 4.95 1.83 4.48 16.31%
  YoY % 102.93% 58.09% -30.10% 0.00% 170.49% -59.15% -
  Horiz. % 247.77% 122.10% 77.23% 110.49% 110.49% 40.85% 100.00%
DY 4.44 0.00 8.16 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.41% 0.00% 100.00% - - - -
P/NAPS 0.56 0.52 0.66 0.70 1.26 1.17 1.03 -9.65%
  YoY % 7.69% -21.21% -5.71% -44.44% 7.69% 13.59% -
  Horiz. % 54.37% 50.49% 64.08% 67.96% 122.33% 113.59% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

256  410  563  1045 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 THHEAVY 0.02-0.045 
 IMPIANA 0.080.00 
 INARI 3.86-0.24 
 EAH 0.025+0.01 
 DNEX-CG 0.045-0.005 
 DNEX 0.75-0.02 
 ATAIMS 0.43+0.02 
 TOPGLOV 2.75+0.01 
 SUPERMX 1.70-0.03 
 CNOUHUA 0.12+0.02 
PARTNERS & BROKERS