Highlights

[APEX] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     90.39%    YoY -     -51.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 31,319 34,834 27,271 32,755 60,934 50,075 35,872 -2.24%
  YoY % -10.09% 27.73% -16.74% -46.25% 21.69% 39.59% -
  Horiz. % 87.31% 97.11% 76.02% 91.31% 169.87% 139.59% 100.00%
PBT 7,378 14,142 10,409 14,377 29,260 20,828 28,555 -20.18%
  YoY % -47.83% 35.86% -27.60% -50.86% 40.48% -27.06% -
  Horiz. % 25.84% 49.53% 36.45% 50.35% 102.47% 72.94% 100.00%
Tax -2,129 -3,253 -3,041 -2,554 -5,034 -4,025 -2,587 -3.19%
  YoY % 34.55% -6.97% -19.07% 49.26% -25.07% -55.59% -
  Horiz. % 82.30% 125.74% 117.55% 98.72% 194.59% 155.59% 100.00%
NP 5,249 10,889 7,368 11,823 24,226 16,803 25,968 -23.38%
  YoY % -51.80% 47.79% -37.68% -51.20% 44.18% -35.29% -
  Horiz. % 20.21% 41.93% 28.37% 45.53% 93.29% 64.71% 100.00%
NP to SH 5,249 10,889 7,368 11,823 24,226 16,803 25,968 -23.38%
  YoY % -51.80% 47.79% -37.68% -51.20% 44.18% -35.29% -
  Horiz. % 20.21% 41.93% 28.37% 45.53% 93.29% 64.71% 100.00%
Tax Rate 28.86 % 23.00 % 29.22 % 17.76 % 17.20 % 19.32 % 9.06 % 21.29%
  YoY % 25.48% -21.29% 64.53% 3.26% -10.97% 113.25% -
  Horiz. % 318.54% 253.86% 322.52% 196.03% 189.85% 213.25% 100.00%
Total Cost 26,070 23,945 19,903 20,932 36,708 33,272 9,904 17.50%
  YoY % 8.87% 20.31% -4.92% -42.98% 10.33% 235.95% -
  Horiz. % 263.23% 241.77% 200.96% 211.35% 370.64% 335.95% 100.00%
Net Worth 297,880 285,723 283,701 279,858 287,873 277,685 297,993 -0.01%
  YoY % 4.25% 0.71% 1.37% -2.78% 3.67% -6.81% -
  Horiz. % 99.96% 95.88% 95.20% 93.91% 96.60% 93.19% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 297,880 285,723 283,701 279,858 287,873 277,685 297,993 -0.01%
  YoY % 4.25% 0.71% 1.37% -2.78% 3.67% -6.81% -
  Horiz. % 99.96% 95.88% 95.20% 93.91% 96.60% 93.19% 100.00%
NOSH 202,640 202,641 202,644 202,795 202,728 202,689 202,716 -0.01%
  YoY % -0.00% -0.00% -0.07% 0.03% 0.02% -0.01% -
  Horiz. % 99.96% 99.96% 99.96% 100.04% 100.01% 99.99% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 16.76 % 31.26 % 27.02 % 36.10 % 39.76 % 33.56 % 72.39 % -21.63%
  YoY % -46.39% 15.69% -25.15% -9.21% 18.47% -53.64% -
  Horiz. % 23.15% 43.18% 37.33% 49.87% 54.92% 46.36% 100.00%
ROE 1.76 % 3.81 % 2.60 % 4.22 % 8.42 % 6.05 % 8.71 % -23.39%
  YoY % -53.81% 46.54% -38.39% -49.88% 39.17% -30.54% -
  Horiz. % 20.21% 43.74% 29.85% 48.45% 96.67% 69.46% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.46 17.19 13.46 16.15 30.06 24.71 17.70 -2.23%
  YoY % -10.06% 27.71% -16.66% -46.27% 21.65% 39.60% -
  Horiz. % 87.34% 97.12% 76.05% 91.24% 169.83% 139.60% 100.00%
EPS 2.59 5.37 3.64 5.83 11.95 8.29 12.81 -23.38%
  YoY % -51.77% 47.53% -37.56% -51.21% 44.15% -35.28% -
  Horiz. % 20.22% 41.92% 28.42% 45.51% 93.29% 64.72% 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 1.4700 1.4100 1.4000 1.3800 1.4200 1.3700 1.4700 -
  YoY % 4.26% 0.71% 1.45% -2.82% 3.65% -6.80% -
  Horiz. % 100.00% 95.92% 95.24% 93.88% 96.60% 93.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.66 16.31 12.77 15.34 28.53 23.45 16.80 -2.24%
  YoY % -10.12% 27.72% -16.75% -46.23% 21.66% 39.58% -
  Horiz. % 87.26% 97.08% 76.01% 91.31% 169.82% 139.58% 100.00%
EPS 2.46 5.10 3.45 5.54 11.34 7.87 12.16 -23.37%
  YoY % -51.76% 47.83% -37.73% -51.15% 44.09% -35.28% -
  Horiz. % 20.23% 41.94% 28.37% 45.56% 93.26% 64.72% 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 1.3948 1.3379 1.3284 1.3104 1.3480 1.3002 1.3953 -0.01%
  YoY % 4.25% 0.72% 1.37% -2.79% 3.68% -6.82% -
  Horiz. % 99.96% 95.89% 95.21% 93.92% 96.61% 93.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.9500 1.6700 1.5000 1.5500 1.5400 1.1700 1.1700 -
P/RPS 6.15 9.71 11.15 9.60 5.12 4.74 6.61 -1.19%
  YoY % -36.66% -12.91% 16.15% 87.50% 8.02% -28.29% -
  Horiz. % 93.04% 146.90% 168.68% 145.23% 77.46% 71.71% 100.00%
P/EPS 36.68 31.08 41.25 26.59 12.89 14.11 9.13 26.07%
  YoY % 18.02% -24.65% 55.13% 106.28% -8.65% 54.55% -
  Horiz. % 401.75% 340.42% 451.81% 291.24% 141.18% 154.55% 100.00%
EY 2.73 3.22 2.42 3.76 7.76 7.09 10.95 -20.66%
  YoY % -15.22% 33.06% -35.64% -51.55% 9.45% -35.25% -
  Horiz. % 24.93% 29.41% 22.10% 34.34% 70.87% 64.75% 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 0.65 1.18 1.07 1.12 1.08 0.85 0.80 -3.40%
  YoY % -44.92% 10.28% -4.46% 3.70% 27.06% 6.25% -
  Horiz. % 81.25% 147.50% 133.75% 140.00% 135.00% 106.25% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 30/11/17 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 -
Price 0.9800 1.6300 1.5600 1.9200 1.5000 1.1900 1.1300 -
P/RPS 6.34 9.48 11.59 11.89 4.99 4.82 6.39 -0.13%
  YoY % -33.12% -18.21% -2.52% 138.28% 3.53% -24.57% -
  Horiz. % 99.22% 148.36% 181.38% 186.07% 78.09% 75.43% 100.00%
P/EPS 37.83 30.33 42.91 32.93 12.55 14.35 8.82 27.45%
  YoY % 24.73% -29.32% 30.31% 162.39% -12.54% 62.70% -
  Horiz. % 428.91% 343.88% 486.51% 373.36% 142.29% 162.70% 100.00%
EY 2.64 3.30 2.33 3.04 7.97 6.97 11.34 -21.56%
  YoY % -20.00% 41.63% -23.36% -61.86% 14.35% -38.54% -
  Horiz. % 23.28% 29.10% 20.55% 26.81% 70.28% 61.46% 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 0.67 1.16 1.11 1.39 1.06 0.87 0.77 -2.29%
  YoY % -42.24% 4.50% -20.14% 31.13% 21.84% 12.99% -
  Horiz. % 87.01% 150.65% 144.16% 180.52% 137.66% 112.99% 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
 
 

431  153  436  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.49+0.04 
 SAPNRG 0.105+0.01 
 AGES-PA 0.010.00 
 LAMBO 0.010.00 
 ARMADA 0.18+0.015 
 VELESTO 0.175+0.015 
 MINETEC 0.185+0.015 
 HSI-H8M 0.495-0.11 
 KNM 0.16+0.015 
 ALAM 0.085+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers