Highlights

[APEX] YoY Quarter Result on 2013-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     219.83%    YoY -     122.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,070 10,398 19,952 20,678 11,293 13,172 10,698 -2.71%
  YoY % -12.77% -47.88% -3.51% 83.10% -14.27% 23.13% -
  Horiz. % 84.78% 97.20% 186.50% 193.29% 105.56% 123.13% 100.00%
PBT 3,544 3,726 5,752 9,702 4,068 5,680 3,069 2.43%
  YoY % -4.88% -35.22% -40.71% 138.50% -28.38% 85.08% -
  Horiz. % 115.48% 121.41% 187.42% 316.13% 132.55% 185.08% 100.00%
Tax -1,055 -763 -1,309 -1,623 -440 -1,269 -765 5.50%
  YoY % -38.27% 41.71% 19.35% -268.86% 65.33% -65.88% -
  Horiz. % 137.91% 99.74% 171.11% 212.16% 57.52% 165.88% 100.00%
NP 2,489 2,963 4,443 8,079 3,628 4,411 2,304 1.29%
  YoY % -16.00% -33.31% -45.01% 122.68% -17.75% 91.45% -
  Horiz. % 108.03% 128.60% 192.84% 350.65% 157.47% 191.45% 100.00%
NP to SH 2,489 2,963 4,443 8,079 3,628 4,411 2,304 1.29%
  YoY % -16.00% -33.31% -45.01% 122.68% -17.75% 91.45% -
  Horiz. % 108.03% 128.60% 192.84% 350.65% 157.47% 191.45% 100.00%
Tax Rate 29.77 % 20.48 % 22.76 % 16.73 % 10.82 % 22.34 % 24.93 % 3.00%
  YoY % 45.36% -10.02% 36.04% 54.62% -51.57% -10.39% -
  Horiz. % 119.41% 82.15% 91.30% 67.11% 43.40% 89.61% 100.00%
Total Cost 6,581 7,435 15,509 12,599 7,665 8,761 8,394 -3.97%
  YoY % -11.49% -52.06% 23.10% 64.37% -12.51% 4.37% -
  Horiz. % 78.40% 88.58% 184.76% 150.10% 91.32% 104.37% 100.00%
Net Worth 279,253 273,976 296,199 277,399 308,075 294,753 276,064 0.19%
  YoY % 1.93% -7.50% 6.78% -9.96% 4.52% 6.77% -
  Horiz. % 101.16% 99.24% 107.29% 100.48% 111.60% 106.77% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 32,429 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 893.85 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 279,253 273,976 296,199 277,399 308,075 294,753 276,064 0.19%
  YoY % 1.93% -7.50% 6.78% -9.96% 4.52% 6.77% -
  Horiz. % 101.16% 99.24% 107.29% 100.48% 111.60% 106.77% 100.00%
NOSH 202,357 202,945 202,876 202,481 202,681 206,121 207,567 -0.42%
  YoY % -0.29% 0.03% 0.20% -0.10% -1.67% -0.70% -
  Horiz. % 97.49% 97.77% 97.74% 97.55% 97.65% 99.30% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 27.44 % 28.50 % 22.27 % 39.07 % 32.13 % 33.49 % 21.54 % 4.11%
  YoY % -3.72% 27.97% -43.00% 21.60% -4.06% 55.48% -
  Horiz. % 127.39% 132.31% 103.39% 181.38% 149.16% 155.48% 100.00%
ROE 0.89 % 1.08 % 1.50 % 2.91 % 1.18 % 1.50 % 0.83 % 1.17%
  YoY % -17.59% -28.00% -48.45% 146.61% -21.33% 80.72% -
  Horiz. % 107.23% 130.12% 180.72% 350.60% 142.17% 180.72% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.48 5.12 9.83 10.21 5.57 6.39 5.15 -2.29%
  YoY % -12.50% -47.91% -3.72% 83.30% -12.83% 24.08% -
  Horiz. % 86.99% 99.42% 190.87% 198.25% 108.16% 124.08% 100.00%
EPS 1.23 1.46 2.19 3.99 1.79 2.14 1.11 1.72%
  YoY % -15.75% -33.33% -45.11% 122.91% -16.36% 92.79% -
  Horiz. % 110.81% 131.53% 197.30% 359.46% 161.26% 192.79% 100.00%
DPS 0.00 0.00 0.00 0.00 16.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3800 1.3500 1.4600 1.3700 1.5200 1.4300 1.3300 0.62%
  YoY % 2.22% -7.53% 6.57% -9.87% 6.29% 7.52% -
  Horiz. % 103.76% 101.50% 109.77% 103.01% 114.29% 107.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.25 4.87 9.34 9.68 5.29 6.17 5.01 -2.70%
  YoY % -12.73% -47.86% -3.51% 82.99% -14.26% 23.15% -
  Horiz. % 84.83% 97.21% 186.43% 193.21% 105.59% 123.15% 100.00%
EPS 1.17 1.39 2.08 3.78 1.70 2.07 1.08 1.34%
  YoY % -15.83% -33.17% -44.97% 122.35% -17.87% 91.67% -
  Horiz. % 108.33% 128.70% 192.59% 350.00% 157.41% 191.67% 100.00%
DPS 0.00 0.00 0.00 0.00 15.18 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3076 1.2829 1.3869 1.2989 1.4426 1.3802 1.2927 0.19%
  YoY % 1.93% -7.50% 6.77% -9.96% 4.52% 6.77% -
  Horiz. % 101.15% 99.24% 107.29% 100.48% 111.60% 106.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.6500 1.3900 1.6000 1.1800 1.0300 0.8600 0.6600 -
P/RPS 36.81 27.13 16.27 11.55 18.49 13.46 12.81 19.22%
  YoY % 35.68% 66.75% 40.87% -37.53% 37.37% 5.07% -
  Horiz. % 287.35% 211.79% 127.01% 90.16% 144.34% 105.07% 100.00%
P/EPS 134.15 95.21 73.06 29.57 57.54 40.19 59.46 14.51%
  YoY % 40.90% 30.32% 147.07% -48.61% 43.17% -32.41% -
  Horiz. % 225.61% 160.12% 122.87% 49.73% 96.77% 67.59% 100.00%
EY 0.75 1.05 1.37 3.38 1.74 2.49 1.68 -12.57%
  YoY % -28.57% -23.36% -59.47% 94.25% -30.12% 48.21% -
  Horiz. % 44.64% 62.50% 81.55% 201.19% 103.57% 148.21% 100.00%
DY 0.00 0.00 0.00 0.00 15.53 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.20 1.03 1.10 0.86 0.68 0.60 0.50 15.69%
  YoY % 16.50% -6.36% 27.91% 26.47% 13.33% 20.00% -
  Horiz. % 240.00% 206.00% 220.00% 172.00% 136.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 13/08/14 20/08/13 28/08/12 25/08/11 23/08/10 -
Price 1.6800 1.4500 1.4000 1.2600 1.2400 0.7700 0.7000 -
P/RPS 37.48 28.30 14.24 12.34 22.25 12.05 13.58 18.42%
  YoY % 32.44% 98.74% 15.40% -44.54% 84.65% -11.27% -
  Horiz. % 275.99% 208.39% 104.86% 90.87% 163.84% 88.73% 100.00%
P/EPS 136.59 99.32 63.93 31.58 69.27 35.98 63.06 13.73%
  YoY % 37.53% 55.36% 102.44% -54.41% 92.52% -42.94% -
  Horiz. % 216.60% 157.50% 101.38% 50.08% 109.85% 57.06% 100.00%
EY 0.73 1.01 1.56 3.17 1.44 2.78 1.59 -12.16%
  YoY % -27.72% -35.26% -50.79% 120.14% -48.20% 74.84% -
  Horiz. % 45.91% 63.52% 98.11% 199.37% 90.57% 174.84% 100.00%
DY 0.00 0.00 0.00 0.00 12.90 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.22 1.07 0.96 0.92 0.82 0.54 0.53 14.89%
  YoY % 14.02% 11.46% 4.35% 12.20% 51.85% 1.89% -
  Horiz. % 230.19% 201.89% 181.13% 173.58% 154.72% 101.89% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers