Highlights

[APEX] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     58.44%    YoY -     -35.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 27,271 32,755 60,934 50,075 35,872 40,239 34,105 -3.66%
  YoY % -16.74% -46.25% 21.69% 39.59% -10.85% 17.99% -
  Horiz. % 79.96% 96.04% 178.67% 146.83% 105.18% 117.99% 100.00%
PBT 10,409 14,377 29,260 20,828 28,555 19,281 14,842 -5.74%
  YoY % -27.60% -50.86% 40.48% -27.06% 48.10% 29.91% -
  Horiz. % 70.13% 96.87% 197.14% 140.33% 192.39% 129.91% 100.00%
Tax -3,041 -2,554 -5,034 -4,025 -2,587 -4,057 -2,440 3.73%
  YoY % -19.07% 49.26% -25.07% -55.59% 36.23% -66.27% -
  Horiz. % 124.63% 104.67% 206.31% 164.96% 106.02% 166.27% 100.00%
NP 7,368 11,823 24,226 16,803 25,968 15,224 12,402 -8.31%
  YoY % -37.68% -51.20% 44.18% -35.29% 70.57% 22.75% -
  Horiz. % 59.41% 95.33% 195.34% 135.49% 209.39% 122.75% 100.00%
NP to SH 7,368 11,823 24,226 16,803 25,968 15,224 12,402 -8.31%
  YoY % -37.68% -51.20% 44.18% -35.29% 70.57% 22.75% -
  Horiz. % 59.41% 95.33% 195.34% 135.49% 209.39% 122.75% 100.00%
Tax Rate 29.22 % 17.76 % 17.20 % 19.32 % 9.06 % 21.04 % 16.44 % 10.05%
  YoY % 64.53% 3.26% -10.97% 113.25% -56.94% 27.98% -
  Horiz. % 177.74% 108.03% 104.62% 117.52% 55.11% 127.98% 100.00%
Total Cost 19,903 20,932 36,708 33,272 9,904 25,015 21,703 -1.43%
  YoY % -4.92% -42.98% 10.33% 235.95% -60.41% 15.26% -
  Horiz. % 91.71% 96.45% 169.14% 153.31% 45.63% 115.26% 100.00%
Net Worth 283,701 279,858 287,873 277,685 297,993 280,711 291,933 -0.48%
  YoY % 1.37% -2.78% 3.67% -6.81% 6.16% -3.84% -
  Horiz. % 97.18% 95.86% 98.61% 95.12% 102.08% 96.16% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 283,701 279,858 287,873 277,685 297,993 280,711 291,933 -0.48%
  YoY % 1.37% -2.78% 3.67% -6.81% 6.16% -3.84% -
  Horiz. % 97.18% 95.86% 98.61% 95.12% 102.08% 96.16% 100.00%
NOSH 202,644 202,795 202,728 202,689 202,716 204,899 207,045 -0.36%
  YoY % -0.07% 0.03% 0.02% -0.01% -1.07% -1.04% -
  Horiz. % 97.87% 97.95% 97.91% 97.90% 97.91% 98.96% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 27.02 % 36.10 % 39.76 % 33.56 % 72.39 % 37.83 % 36.36 % -4.82%
  YoY % -25.15% -9.21% 18.47% -53.64% 91.36% 4.04% -
  Horiz. % 74.31% 99.28% 109.35% 92.30% 199.09% 104.04% 100.00%
ROE 2.60 % 4.22 % 8.42 % 6.05 % 8.71 % 5.42 % 4.25 % -7.86%
  YoY % -38.39% -49.88% 39.17% -30.54% 60.70% 27.53% -
  Horiz. % 61.18% 99.29% 198.12% 142.35% 204.94% 127.53% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.46 16.15 30.06 24.71 17.70 19.64 16.47 -3.30%
  YoY % -16.66% -46.27% 21.65% 39.60% -9.88% 19.25% -
  Horiz. % 81.72% 98.06% 182.51% 150.03% 107.47% 119.25% 100.00%
EPS 3.64 5.83 11.95 8.29 12.81 7.43 5.99 -7.96%
  YoY % -37.56% -51.21% 44.15% -35.28% 72.41% 24.04% -
  Horiz. % 60.77% 97.33% 199.50% 138.40% 213.86% 124.04% 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 1.4000 1.3800 1.4200 1.3700 1.4700 1.3700 1.4100 -0.12%
  YoY % 1.45% -2.82% 3.65% -6.80% 7.30% -2.84% -
  Horiz. % 99.29% 97.87% 100.71% 97.16% 104.26% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.77 15.34 28.53 23.45 16.80 18.84 15.97 -3.66%
  YoY % -16.75% -46.23% 21.66% 39.58% -10.83% 17.97% -
  Horiz. % 79.96% 96.06% 178.65% 146.84% 105.20% 117.97% 100.00%
EPS 3.45 5.54 11.34 7.87 12.16 7.13 5.81 -8.31%
  YoY % -37.73% -51.15% 44.09% -35.28% 70.55% 22.72% -
  Horiz. % 59.38% 95.35% 195.18% 135.46% 209.29% 122.72% 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 1.3284 1.3104 1.3480 1.3002 1.3953 1.3144 1.3670 -0.48%
  YoY % 1.37% -2.79% 3.68% -6.82% 6.15% -3.85% -
  Horiz. % 97.18% 95.86% 98.61% 95.11% 102.07% 96.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.5000 1.5500 1.5400 1.1700 1.1700 0.7500 0.6800 -
P/RPS 11.15 9.60 5.12 4.74 6.61 3.82 4.13 17.98%
  YoY % 16.15% 87.50% 8.02% -28.29% 73.04% -7.51% -
  Horiz. % 269.98% 232.45% 123.97% 114.77% 160.05% 92.49% 100.00%
P/EPS 41.25 26.59 12.89 14.11 9.13 10.09 11.35 23.97%
  YoY % 55.13% 106.28% -8.65% 54.55% -9.51% -11.10% -
  Horiz. % 363.44% 234.27% 113.57% 124.32% 80.44% 88.90% 100.00%
EY 2.42 3.76 7.76 7.09 10.95 9.91 8.81 -19.36%
  YoY % -35.64% -51.55% 9.45% -35.25% 10.49% 12.49% -
  Horiz. % 27.47% 42.68% 88.08% 80.48% 124.29% 112.49% 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 1.07 1.12 1.08 0.85 0.80 0.55 0.48 14.28%
  YoY % -4.46% 3.70% 27.06% 6.25% 45.45% 14.58% -
  Horiz. % 222.92% 233.33% 225.00% 177.08% 166.67% 114.58% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 -
Price 1.5600 1.9200 1.5000 1.1900 1.1300 0.8100 0.7500 -
P/RPS 11.59 11.89 4.99 4.82 6.39 4.12 4.55 16.85%
  YoY % -2.52% 138.28% 3.53% -24.57% 55.10% -9.45% -
  Horiz. % 254.73% 261.32% 109.67% 105.93% 140.44% 90.55% 100.00%
P/EPS 42.91 32.93 12.55 14.35 8.82 10.90 12.52 22.77%
  YoY % 30.31% 162.39% -12.54% 62.70% -19.08% -12.94% -
  Horiz. % 342.73% 263.02% 100.24% 114.62% 70.45% 87.06% 100.00%
EY 2.33 3.04 7.97 6.97 11.34 9.17 7.99 -18.55%
  YoY % -23.36% -61.86% 14.35% -38.54% 23.66% 14.77% -
  Horiz. % 29.16% 38.05% 99.75% 87.23% 141.93% 114.77% 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 1.11 1.39 1.06 0.87 0.77 0.59 0.53 13.10%
  YoY % -20.14% 31.13% 21.84% 12.99% 30.51% 11.32% -
  Horiz. % 209.43% 262.26% 200.00% 164.15% 145.28% 111.32% 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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7450.00 
 KOTRA 2.190.00 
 UCREST 0.110.00 
 EITA 1.430.00 
 PUC 0.0450.00 
 WILLOW 0.5150.00 
 IRIS 0.140.00 
 HSI-C9L 0.2050.00 
 HOOVER 0.400.00 
 BTECH 0.2050.00 
Partners & Brokers