Highlights

[APEX] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     49.39%    YoY -     44.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 34,834 27,271 32,755 60,934 50,075 35,872 40,239 -2.37%
  YoY % 27.73% -16.74% -46.25% 21.69% 39.59% -10.85% -
  Horiz. % 86.57% 67.77% 81.40% 151.43% 124.44% 89.15% 100.00%
PBT 14,142 10,409 14,377 29,260 20,828 28,555 19,281 -5.03%
  YoY % 35.86% -27.60% -50.86% 40.48% -27.06% 48.10% -
  Horiz. % 73.35% 53.99% 74.57% 151.76% 108.02% 148.10% 100.00%
Tax -3,253 -3,041 -2,554 -5,034 -4,025 -2,587 -4,057 -3.61%
  YoY % -6.97% -19.07% 49.26% -25.07% -55.59% 36.23% -
  Horiz. % 80.18% 74.96% 62.95% 124.08% 99.21% 63.77% 100.00%
NP 10,889 7,368 11,823 24,226 16,803 25,968 15,224 -5.43%
  YoY % 47.79% -37.68% -51.20% 44.18% -35.29% 70.57% -
  Horiz. % 71.53% 48.40% 77.66% 159.13% 110.37% 170.57% 100.00%
NP to SH 10,889 7,368 11,823 24,226 16,803 25,968 15,224 -5.43%
  YoY % 47.79% -37.68% -51.20% 44.18% -35.29% 70.57% -
  Horiz. % 71.53% 48.40% 77.66% 159.13% 110.37% 170.57% 100.00%
Tax Rate 23.00 % 29.22 % 17.76 % 17.20 % 19.32 % 9.06 % 21.04 % 1.49%
  YoY % -21.29% 64.53% 3.26% -10.97% 113.25% -56.94% -
  Horiz. % 109.32% 138.88% 84.41% 81.75% 91.83% 43.06% 100.00%
Total Cost 23,945 19,903 20,932 36,708 33,272 9,904 25,015 -0.73%
  YoY % 20.31% -4.92% -42.98% 10.33% 235.95% -60.41% -
  Horiz. % 95.72% 79.56% 83.68% 146.74% 133.01% 39.59% 100.00%
Net Worth 285,723 283,701 279,858 287,873 277,685 297,993 280,711 0.30%
  YoY % 0.71% 1.37% -2.78% 3.67% -6.81% 6.16% -
  Horiz. % 101.79% 101.07% 99.70% 102.55% 98.92% 106.16% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 285,723 283,701 279,858 287,873 277,685 297,993 280,711 0.30%
  YoY % 0.71% 1.37% -2.78% 3.67% -6.81% 6.16% -
  Horiz. % 101.79% 101.07% 99.70% 102.55% 98.92% 106.16% 100.00%
NOSH 202,641 202,644 202,795 202,728 202,689 202,716 204,899 -0.18%
  YoY % -0.00% -0.07% 0.03% 0.02% -0.01% -1.07% -
  Horiz. % 98.90% 98.90% 98.97% 98.94% 98.92% 98.93% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 31.26 % 27.02 % 36.10 % 39.76 % 33.56 % 72.39 % 37.83 % -3.13%
  YoY % 15.69% -25.15% -9.21% 18.47% -53.64% 91.36% -
  Horiz. % 82.63% 71.42% 95.43% 105.10% 88.71% 191.36% 100.00%
ROE 3.81 % 2.60 % 4.22 % 8.42 % 6.05 % 8.71 % 5.42 % -5.70%
  YoY % 46.54% -38.39% -49.88% 39.17% -30.54% 60.70% -
  Horiz. % 70.30% 47.97% 77.86% 155.35% 111.62% 160.70% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.19 13.46 16.15 30.06 24.71 17.70 19.64 -2.19%
  YoY % 27.71% -16.66% -46.27% 21.65% 39.60% -9.88% -
  Horiz. % 87.53% 68.53% 82.23% 153.05% 125.81% 90.12% 100.00%
EPS 5.37 3.64 5.83 11.95 8.29 12.81 7.43 -5.26%
  YoY % 47.53% -37.56% -51.21% 44.15% -35.28% 72.41% -
  Horiz. % 72.27% 48.99% 78.47% 160.83% 111.57% 172.41% 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 1.4100 1.4000 1.3800 1.4200 1.3700 1.4700 1.3700 0.48%
  YoY % 0.71% 1.45% -2.82% 3.65% -6.80% 7.30% -
  Horiz. % 102.92% 102.19% 100.73% 103.65% 100.00% 107.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.31 12.77 15.34 28.53 23.45 16.80 18.84 -2.37%
  YoY % 27.72% -16.75% -46.23% 21.66% 39.58% -10.83% -
  Horiz. % 86.57% 67.78% 81.42% 151.43% 124.47% 89.17% 100.00%
EPS 5.10 3.45 5.54 11.34 7.87 12.16 7.13 -5.43%
  YoY % 47.83% -37.73% -51.15% 44.09% -35.28% 70.55% -
  Horiz. % 71.53% 48.39% 77.70% 159.05% 110.38% 170.55% 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 1.3379 1.3284 1.3104 1.3480 1.3002 1.3953 1.3144 0.30%
  YoY % 0.72% 1.37% -2.79% 3.68% -6.82% 6.15% -
  Horiz. % 101.79% 101.07% 99.70% 102.56% 98.92% 106.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.6700 1.5000 1.5500 1.5400 1.1700 1.1700 0.7500 -
P/RPS 9.71 11.15 9.60 5.12 4.74 6.61 3.82 16.81%
  YoY % -12.91% 16.15% 87.50% 8.02% -28.29% 73.04% -
  Horiz. % 254.19% 291.88% 251.31% 134.03% 124.08% 173.04% 100.00%
P/EPS 31.08 41.25 26.59 12.89 14.11 9.13 10.09 20.60%
  YoY % -24.65% 55.13% 106.28% -8.65% 54.55% -9.51% -
  Horiz. % 308.03% 408.82% 263.53% 127.75% 139.84% 90.49% 100.00%
EY 3.22 2.42 3.76 7.76 7.09 10.95 9.91 -17.07%
  YoY % 33.06% -35.64% -51.55% 9.45% -35.25% 10.49% -
  Horiz. % 32.49% 24.42% 37.94% 78.30% 71.54% 110.49% 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 1.18 1.07 1.12 1.08 0.85 0.80 0.55 13.55%
  YoY % 10.28% -4.46% 3.70% 27.06% 6.25% 45.45% -
  Horiz. % 214.55% 194.55% 203.64% 196.36% 154.55% 145.45% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 -
Price 1.6300 1.5600 1.9200 1.5000 1.1900 1.1300 0.8100 -
P/RPS 9.48 11.59 11.89 4.99 4.82 6.39 4.12 14.89%
  YoY % -18.21% -2.52% 138.28% 3.53% -24.57% 55.10% -
  Horiz. % 230.10% 281.31% 288.59% 121.12% 116.99% 155.10% 100.00%
P/EPS 30.33 42.91 32.93 12.55 14.35 8.82 10.90 18.58%
  YoY % -29.32% 30.31% 162.39% -12.54% 62.70% -19.08% -
  Horiz. % 278.26% 393.67% 302.11% 115.14% 131.65% 80.92% 100.00%
EY 3.30 2.33 3.04 7.97 6.97 11.34 9.17 -15.65%
  YoY % 41.63% -23.36% -61.86% 14.35% -38.54% 23.66% -
  Horiz. % 35.99% 25.41% 33.15% 86.91% 76.01% 123.66% 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 1.16 1.11 1.39 1.06 0.87 0.77 0.59 11.92%
  YoY % 4.50% -20.14% 31.13% 21.84% 12.99% 30.51% -
  Horiz. % 196.61% 188.14% 235.59% 179.66% 147.46% 130.51% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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