Highlights

[APEX] YoY Cumulative Quarter Result on 2016-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 19-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -91.68%    YoY -     -52.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 9,299 10,953 12,777 8,037 10,403 18,411 10,530 -2.05%
  YoY % -15.10% -14.28% 58.98% -22.74% -43.50% 74.84% -
  Horiz. % 88.31% 104.02% 121.34% 76.32% 98.79% 174.84% 100.00%
PBT 2,505 3,774 5,630 2,358 4,150 13,699 3,366 -4.80%
  YoY % -33.62% -32.97% 138.76% -43.18% -69.71% 306.98% -
  Horiz. % 74.42% 112.12% 167.26% 70.05% 123.29% 406.98% 100.00%
Tax -785 -1,081 -1,117 -826 -903 -1,925 -840 -1.12%
  YoY % 27.38% 3.22% -35.23% 8.53% 53.09% -129.17% -
  Horiz. % 93.45% 128.69% 132.98% 98.33% 107.50% 229.17% 100.00%
NP 1,720 2,693 4,513 1,532 3,247 11,774 2,526 -6.20%
  YoY % -36.13% -40.33% 194.58% -52.82% -72.42% 366.11% -
  Horiz. % 68.09% 106.61% 178.66% 60.65% 128.54% 466.11% 100.00%
NP to SH 1,720 2,693 4,513 1,532 3,247 11,774 2,526 -6.20%
  YoY % -36.13% -40.33% 194.58% -52.82% -72.42% 366.11% -
  Horiz. % 68.09% 106.61% 178.66% 60.65% 128.54% 466.11% 100.00%
Tax Rate 31.34 % 28.64 % 19.84 % 35.03 % 21.76 % 14.05 % 24.96 % 3.86%
  YoY % 9.43% 44.35% -43.36% 60.98% 54.88% -43.71% -
  Horiz. % 125.56% 114.74% 79.49% 140.34% 87.18% 56.29% 100.00%
Total Cost 7,579 8,260 8,264 6,505 7,156 6,637 8,004 -0.90%
  YoY % -8.24% -0.05% 27.04% -9.10% 7.82% -17.08% -
  Horiz. % 94.69% 103.20% 103.25% 81.27% 89.41% 82.92% 100.00%
Net Worth 301,933 309,666 289,779 286,242 282,083 291,816 272,808 1.70%
  YoY % -2.50% 6.86% 1.24% 1.47% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 4,052 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 235.63 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 301,933 309,666 289,779 286,242 282,083 291,816 272,808 1.70%
  YoY % -2.50% 6.86% 1.24% 1.47% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
NOSH 202,640 213,563 202,643 201,578 202,937 202,650 202,080 0.05%
  YoY % -5.11% 5.39% 0.53% -0.67% 0.14% 0.28% -
  Horiz. % 100.28% 105.68% 100.28% 99.75% 100.42% 100.28% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 18.50 % 24.59 % 35.32 % 19.06 % 31.21 % 63.95 % 23.99 % -4.24%
  YoY % -24.77% -30.38% 85.31% -38.93% -51.20% 166.57% -
  Horiz. % 77.12% 102.50% 147.23% 79.45% 130.10% 266.57% 100.00%
ROE 0.57 % 0.87 % 1.56 % 0.54 % 1.15 % 4.03 % 0.93 % -7.83%
  YoY % -34.48% -44.23% 188.89% -53.04% -71.46% 333.33% -
  Horiz. % 61.29% 93.55% 167.74% 58.06% 123.66% 433.33% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.59 5.13 6.31 3.99 5.13 9.09 5.21 -2.09%
  YoY % -10.53% -18.70% 58.15% -22.22% -43.56% 74.47% -
  Horiz. % 88.10% 98.46% 121.11% 76.58% 98.46% 174.47% 100.00%
EPS 0.85 1.33 2.23 0.76 1.60 5.81 1.25 -6.22%
  YoY % -36.09% -40.36% 193.42% -52.50% -72.46% 364.80% -
  Horiz. % 68.00% 106.40% 178.40% 60.80% 128.00% 464.80% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 1.4900 1.4500 1.4300 1.4200 1.3900 1.4400 1.3500 1.66%
  YoY % 2.76% 1.40% 0.70% 2.16% -3.47% 6.67% -
  Horiz. % 110.37% 107.41% 105.93% 105.19% 102.96% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.35 5.13 5.98 3.76 4.87 8.62 4.93 -2.06%
  YoY % -15.20% -14.21% 59.04% -22.79% -43.50% 74.85% -
  Horiz. % 88.24% 104.06% 121.30% 76.27% 98.78% 174.85% 100.00%
EPS 0.81 1.33 2.11 0.72 1.52 5.51 1.18 -6.08%
  YoY % -39.10% -36.97% 193.06% -52.63% -72.41% 366.95% -
  Horiz. % 68.64% 112.71% 178.81% 61.02% 128.81% 466.95% 100.00%
DPS 1.90 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. % 100.00% - - - - - -
NAPS 1.4138 1.4500 1.3569 1.3403 1.3208 1.3664 1.2774 1.70%
  YoY % -2.50% 6.86% 1.24% 1.48% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.0500 1.0800 1.4000 1.6700 1.4200 1.3800 1.1400 -
P/RPS 22.88 21.06 22.20 41.89 27.70 15.19 21.88 0.75%
  YoY % 8.64% -5.14% -47.00% 51.23% 82.36% -30.58% -
  Horiz. % 104.57% 96.25% 101.46% 191.45% 126.60% 69.42% 100.00%
P/EPS 123.70 85.65 62.86 219.74 88.75 23.75 91.20 5.21%
  YoY % 44.42% 36.26% -71.39% 147.59% 273.68% -73.96% -
  Horiz. % 135.64% 93.91% 68.93% 240.94% 97.31% 26.04% 100.00%
EY 0.81 1.17 1.59 0.46 1.13 4.21 1.10 -4.97%
  YoY % -30.77% -26.42% 245.65% -59.29% -73.16% 282.73% -
  Horiz. % 73.64% 106.36% 144.55% 41.82% 102.73% 382.73% 100.00%
DY 1.90 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. % 100.00% - - - - - -
P/NAPS 0.70 0.74 0.98 1.18 1.02 0.96 0.84 -2.99%
  YoY % -5.41% -24.49% -16.95% 15.69% 6.25% 14.29% -
  Horiz. % 83.33% 88.10% 116.67% 140.48% 121.43% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 - 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 -
Price 0.9800 1.0200 1.8000 1.6600 1.4300 1.5100 1.2000 -
P/RPS 21.36 19.89 28.55 41.64 27.90 16.62 23.03 -1.25%
  YoY % 7.39% -30.33% -31.44% 49.25% 67.87% -27.83% -
  Horiz. % 92.75% 86.37% 123.97% 180.81% 121.15% 72.17% 100.00%
P/EPS 115.46 80.89 80.82 218.42 89.37 25.99 96.00 3.12%
  YoY % 42.74% 0.09% -63.00% 144.40% 243.86% -72.93% -
  Horiz. % 120.27% 84.26% 84.19% 227.52% 93.09% 27.07% 100.00%
EY 0.87 1.24 1.24 0.46 1.12 3.85 1.04 -2.93%
  YoY % -29.84% 0.00% 169.57% -58.93% -70.91% 270.19% -
  Horiz. % 83.65% 119.23% 119.23% 44.23% 107.69% 370.19% 100.00%
DY 2.04 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. % 100.00% - - - - - -
P/NAPS 0.66 0.70 1.26 1.17 1.03 1.05 0.89 -4.86%
  YoY % -5.71% -44.44% 7.69% 13.59% -1.90% 17.98% -
  Horiz. % 74.16% 78.65% 141.57% 131.46% 115.73% 117.98% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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