Highlights

[APEX] YoY Cumulative Quarter Result on 2013-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -90.32%    YoY -     -36.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,037 10,403 18,411 10,530 12,891 14,535 11,665 -6.01%
  YoY % -22.74% -43.50% 74.84% -18.32% -11.31% 24.60% -
  Horiz. % 68.90% 89.18% 157.83% 90.27% 110.51% 124.60% 100.00%
PBT 2,358 4,150 13,699 3,366 5,234 7,242 5,377 -12.83%
  YoY % -43.18% -69.71% 306.98% -35.69% -27.73% 34.68% -
  Horiz. % 43.85% 77.18% 254.77% 62.60% 97.34% 134.68% 100.00%
Tax -826 -903 -1,925 -840 -1,278 -1,854 -1,117 -4.90%
  YoY % 8.53% 53.09% -129.17% 34.27% 31.07% -65.98% -
  Horiz. % 73.95% 80.84% 172.34% 75.20% 114.41% 165.98% 100.00%
NP 1,532 3,247 11,774 2,526 3,956 5,388 4,260 -15.66%
  YoY % -52.82% -72.42% 366.11% -36.15% -26.58% 26.48% -
  Horiz. % 35.96% 76.22% 276.38% 59.30% 92.86% 126.48% 100.00%
NP to SH 1,532 3,247 11,774 2,526 3,956 5,388 4,260 -15.66%
  YoY % -52.82% -72.42% 366.11% -36.15% -26.58% 26.48% -
  Horiz. % 35.96% 76.22% 276.38% 59.30% 92.86% 126.48% 100.00%
Tax Rate 35.03 % 21.76 % 14.05 % 24.96 % 24.42 % 25.60 % 20.77 % 9.09%
  YoY % 60.98% 54.88% -43.71% 2.21% -4.61% 23.25% -
  Horiz. % 168.66% 104.77% 67.65% 120.17% 117.57% 123.25% 100.00%
Total Cost 6,505 7,156 6,637 8,004 8,935 9,147 7,405 -2.13%
  YoY % -9.10% 7.82% -17.08% -10.42% -2.32% 23.52% -
  Horiz. % 87.85% 96.64% 89.63% 108.09% 120.66% 123.52% 100.00%
Net Worth 286,242 282,083 291,816 272,808 295,680 292,195 275,647 0.63%
  YoY % 1.47% -3.34% 6.97% -7.74% 1.19% 6.00% -
  Horiz. % 103.84% 102.33% 105.87% 98.97% 107.27% 106.00% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 286,242 282,083 291,816 272,808 295,680 292,195 275,647 0.63%
  YoY % 1.47% -3.34% 6.97% -7.74% 1.19% 6.00% -
  Horiz. % 103.84% 102.33% 105.87% 98.97% 107.27% 106.00% 100.00%
NOSH 201,578 202,937 202,650 202,080 203,917 207,230 208,823 -0.59%
  YoY % -0.67% 0.14% 0.28% -0.90% -1.60% -0.76% -
  Horiz. % 96.53% 97.18% 97.04% 96.77% 97.65% 99.24% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.06 % 31.21 % 63.95 % 23.99 % 30.69 % 37.07 % 36.52 % -10.26%
  YoY % -38.93% -51.20% 166.57% -21.83% -17.21% 1.51% -
  Horiz. % 52.19% 85.46% 175.11% 65.69% 84.04% 101.51% 100.00%
ROE 0.54 % 1.15 % 4.03 % 0.93 % 1.34 % 1.84 % 1.55 % -16.10%
  YoY % -53.04% -71.46% 333.33% -30.60% -27.17% 18.71% -
  Horiz. % 34.84% 74.19% 260.00% 60.00% 86.45% 118.71% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.99 5.13 9.09 5.21 6.32 7.01 5.59 -5.46%
  YoY % -22.22% -43.56% 74.47% -17.56% -9.84% 25.40% -
  Horiz. % 71.38% 91.77% 162.61% 93.20% 113.06% 125.40% 100.00%
EPS 0.76 1.60 5.81 1.25 1.94 2.60 2.04 -15.16%
  YoY % -52.50% -72.46% 364.80% -35.57% -25.38% 27.45% -
  Horiz. % 37.25% 78.43% 284.80% 61.27% 95.10% 127.45% 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 1.4200 1.3900 1.4400 1.3500 1.4500 1.4100 1.3200 1.22%
  YoY % 2.16% -3.47% 6.67% -6.90% 2.84% 6.82% -
  Horiz. % 107.58% 105.30% 109.09% 102.27% 109.85% 106.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.76 4.87 8.62 4.93 6.04 6.81 5.46 -6.02%
  YoY % -22.79% -43.50% 74.85% -18.38% -11.31% 24.73% -
  Horiz. % 68.86% 89.19% 157.88% 90.29% 110.62% 124.73% 100.00%
EPS 0.72 1.52 5.51 1.18 1.85 2.52 1.99 -15.57%
  YoY % -52.63% -72.41% 366.95% -36.22% -26.59% 26.63% -
  Horiz. % 36.18% 76.38% 276.88% 59.30% 92.96% 126.63% 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 1.3403 1.3208 1.3664 1.2774 1.3845 1.3682 1.2907 0.63%
  YoY % 1.48% -3.34% 6.97% -7.74% 1.19% 6.00% -
  Horiz. % 103.84% 102.33% 105.87% 98.97% 107.27% 106.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.6700 1.4200 1.3800 1.1400 0.8400 0.8000 0.6600 -
P/RPS 41.89 27.70 15.19 21.88 13.29 11.41 11.82 23.45%
  YoY % 51.23% 82.36% -30.58% 64.64% 16.48% -3.47% -
  Horiz. % 354.40% 234.35% 128.51% 185.11% 112.44% 96.53% 100.00%
P/EPS 219.74 88.75 23.75 91.20 43.30 30.77 32.35 37.58%
  YoY % 147.59% 273.68% -73.96% 110.62% 40.72% -4.88% -
  Horiz. % 679.26% 274.34% 73.42% 281.92% 133.85% 95.12% 100.00%
EY 0.46 1.13 4.21 1.10 2.31 3.25 3.09 -27.18%
  YoY % -59.29% -73.16% 282.73% -52.38% -28.92% 5.18% -
  Horiz. % 14.89% 36.57% 136.25% 35.60% 74.76% 105.18% 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 1.02 0.96 0.84 0.58 0.57 0.50 15.37%
  YoY % 15.69% 6.25% 14.29% 44.83% 1.75% 14.00% -
  Horiz. % 236.00% 204.00% 192.00% 168.00% 116.00% 114.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 -
Price 1.6600 1.4300 1.5100 1.2000 0.8000 0.8300 0.6100 -
P/RPS 41.64 27.90 16.62 23.03 12.65 11.83 10.92 24.97%
  YoY % 49.25% 67.87% -27.83% 82.06% 6.93% 8.33% -
  Horiz. % 381.32% 255.49% 152.20% 210.90% 115.84% 108.33% 100.00%
P/EPS 218.42 89.37 25.99 96.00 41.24 31.92 29.90 39.25%
  YoY % 144.40% 243.86% -72.93% 132.78% 29.20% 6.76% -
  Horiz. % 730.50% 298.90% 86.92% 321.07% 137.93% 106.76% 100.00%
EY 0.46 1.12 3.85 1.04 2.43 3.13 3.34 -28.12%
  YoY % -58.93% -70.91% 270.19% -57.20% -22.36% -6.29% -
  Horiz. % 13.77% 33.53% 115.27% 31.14% 72.75% 93.71% 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 1.17 1.03 1.05 0.89 0.55 0.59 0.46 16.82%
  YoY % 13.59% -1.90% 17.98% 61.82% -6.78% 28.26% -
  Horiz. % 254.35% 223.91% 228.26% 193.48% 119.57% 128.26% 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
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

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