Highlights

[APEX] YoY Quarter Result on 2017-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -14.87%    YoY -     54.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 12,713 8,220 10,069 12,509 9,070 10,398 19,952 -7.23%
  YoY % 54.66% -18.36% -19.51% 37.92% -12.77% -47.88% -
  Horiz. % 63.72% 41.20% 50.47% 62.70% 45.46% 52.12% 100.00%
PBT 5,748 2,828 -1,169 5,062 3,544 3,726 5,752 -0.01%
  YoY % 103.25% 341.92% -123.09% 42.83% -4.88% -35.22% -
  Horiz. % 99.93% 49.17% -20.32% 88.00% 61.61% 64.78% 100.00%
Tax -1,276 -872 205 -1,220 -1,055 -763 -1,309 -0.42%
  YoY % -46.33% -525.37% 116.80% -15.64% -38.27% 41.71% -
  Horiz. % 97.48% 66.62% -15.66% 93.20% 80.60% 58.29% 100.00%
NP 4,472 1,956 -964 3,842 2,489 2,963 4,443 0.11%
  YoY % 128.63% 302.90% -125.09% 54.36% -16.00% -33.31% -
  Horiz. % 100.65% 44.02% -21.70% 86.47% 56.02% 66.69% 100.00%
NP to SH 4,472 1,956 -964 3,842 2,489 2,963 4,443 0.11%
  YoY % 128.63% 302.90% -125.09% 54.36% -16.00% -33.31% -
  Horiz. % 100.65% 44.02% -21.70% 86.47% 56.02% 66.69% 100.00%
Tax Rate 22.20 % 30.83 % - % 24.10 % 29.77 % 20.48 % 22.76 % -0.41%
  YoY % -27.99% 0.00% 0.00% -19.05% 45.36% -10.02% -
  Horiz. % 97.54% 135.46% 0.00% 105.89% 130.80% 89.98% 100.00%
Total Cost 8,241 6,264 11,033 8,667 6,581 7,435 15,509 -9.99%
  YoY % 31.56% -43.22% 27.30% 31.70% -11.49% -52.06% -
  Horiz. % 53.14% 40.39% 71.14% 55.88% 42.43% 47.94% 100.00%
Net Worth 308,012 303,960 293,828 283,697 279,253 273,976 296,199 0.65%
  YoY % 1.33% 3.45% 3.57% 1.59% 1.93% -7.50% -
  Horiz. % 103.99% 102.62% 99.20% 95.78% 94.28% 92.50% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 308,012 303,960 293,828 283,697 279,253 273,976 296,199 0.65%
  YoY % 1.33% 3.45% 3.57% 1.59% 1.93% -7.50% -
  Horiz. % 103.99% 102.62% 99.20% 95.78% 94.28% 92.50% 100.00%
NOSH 202,640 202,640 202,640 202,641 202,357 202,945 202,876 -0.02%
  YoY % 0.00% 0.00% -0.00% 0.14% -0.29% 0.03% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.74% 100.03% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 35.18 % 23.80 % -9.57 % 30.71 % 27.44 % 28.50 % 22.27 % 7.91%
  YoY % 47.82% 348.69% -131.16% 11.92% -3.72% 27.97% -
  Horiz. % 157.97% 106.87% -42.97% 137.90% 123.22% 127.97% 100.00%
ROE 1.45 % 0.64 % -0.33 % 1.35 % 0.89 % 1.08 % 1.50 % -0.56%
  YoY % 126.56% 293.94% -124.44% 51.69% -17.59% -28.00% -
  Horiz. % 96.67% 42.67% -22.00% 90.00% 59.33% 72.00% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.27 4.06 4.97 6.17 4.48 5.12 9.83 -7.21%
  YoY % 54.43% -18.31% -19.45% 37.72% -12.50% -47.91% -
  Horiz. % 63.78% 41.30% 50.56% 62.77% 45.57% 52.09% 100.00%
EPS 2.21 0.97 -0.48 1.90 1.23 1.46 2.19 0.15%
  YoY % 127.84% 302.08% -125.26% 54.47% -15.75% -33.33% -
  Horiz. % 100.91% 44.29% -21.92% 86.76% 56.16% 66.67% 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 1.5200 1.5000 1.4500 1.4000 1.3800 1.3500 1.4600 0.67%
  YoY % 1.33% 3.45% 3.57% 1.45% 2.22% -7.53% -
  Horiz. % 104.11% 102.74% 99.32% 95.89% 94.52% 92.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 5.95 3.85 4.71 5.86 4.25 4.87 9.34 -7.23%
  YoY % 54.55% -18.26% -19.62% 37.88% -12.73% -47.86% -
  Horiz. % 63.70% 41.22% 50.43% 62.74% 45.50% 52.14% 100.00%
EPS 2.09 0.92 -0.45 1.80 1.17 1.39 2.08 0.08%
  YoY % 127.17% 304.44% -125.00% 53.85% -15.83% -33.17% -
  Horiz. % 100.48% 44.23% -21.63% 86.54% 56.25% 66.83% 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 1.4423 1.4233 1.3758 1.3284 1.3076 1.2829 1.3869 0.65%
  YoY % 1.33% 3.45% 3.57% 1.59% 1.93% -7.50% -
  Horiz. % 103.99% 102.62% 99.20% 95.78% 94.28% 92.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.9500 0.9200 0.9600 1.6700 1.6500 1.3900 1.6000 -
P/RPS 15.14 22.68 19.32 27.05 36.81 27.13 16.27 -1.19%
  YoY % -33.25% 17.39% -28.58% -26.51% 35.68% 66.75% -
  Horiz. % 93.05% 139.40% 118.75% 166.26% 226.24% 166.75% 100.00%
P/EPS 43.05 95.31 -201.80 88.08 134.15 95.21 73.06 -8.43%
  YoY % -54.83% 147.23% -329.11% -34.34% 40.90% 30.32% -
  Horiz. % 58.92% 130.45% -276.21% 120.56% 183.62% 130.32% 100.00%
EY 2.32 1.05 -0.50 1.14 0.75 1.05 1.37 9.17%
  YoY % 120.95% 310.00% -143.86% 52.00% -28.57% -23.36% -
  Horiz. % 169.34% 76.64% -36.50% 83.21% 54.74% 76.64% 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 0.63 0.61 0.66 1.19 1.20 1.03 1.10 -8.86%
  YoY % 3.28% -7.58% -44.54% -0.83% 16.50% -6.36% -
  Horiz. % 57.27% 55.45% 60.00% 108.18% 109.09% 93.64% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 24/08/17 23/08/16 25/08/15 13/08/14 -
Price 1.1100 0.8450 0.9300 1.6000 1.6800 1.4500 1.4000 -
P/RPS 17.69 20.83 18.72 25.92 37.48 28.30 14.24 3.68%
  YoY % -15.07% 11.27% -27.78% -30.84% 32.44% 98.74% -
  Horiz. % 124.23% 146.28% 131.46% 182.02% 263.20% 198.74% 100.00%
P/EPS 50.30 87.54 -195.49 84.39 136.59 99.32 63.93 -3.91%
  YoY % -42.54% 144.78% -331.65% -38.22% 37.53% 55.36% -
  Horiz. % 78.68% 136.93% -305.79% 132.00% 213.66% 155.36% 100.00%
EY 1.99 1.14 -0.51 1.18 0.73 1.01 1.56 4.14%
  YoY % 74.56% 323.53% -143.22% 61.64% -27.72% -35.26% -
  Horiz. % 127.56% 73.08% -32.69% 75.64% 46.79% 64.74% 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 0.73 0.56 0.64 1.14 1.22 1.07 0.96 -4.46%
  YoY % 30.36% -12.50% -43.86% -6.56% 14.02% 11.46% -
  Horiz. % 76.04% 58.33% 66.67% 118.75% 127.08% 111.46% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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