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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 8,220 10,069 12,509 9,070 10,398 19,952 20,678 -14.25%
  YoY % -18.36% -19.51% 37.92% -12.77% -47.88% -3.51% -
  Horiz. % 39.75% 48.69% 60.49% 43.86% 50.29% 96.49% 100.00%
PBT 2,828 -1,169 5,062 3,544 3,726 5,752 9,702 -18.57%
  YoY % 341.92% -123.09% 42.83% -4.88% -35.22% -40.71% -
  Horiz. % 29.15% -12.05% 52.17% 36.53% 38.40% 59.29% 100.00%
Tax -872 205 -1,220 -1,055 -763 -1,309 -1,623 -9.83%
  YoY % -525.37% 116.80% -15.64% -38.27% 41.71% 19.35% -
  Horiz. % 53.73% -12.63% 75.17% 65.00% 47.01% 80.65% 100.00%
NP 1,956 -964 3,842 2,489 2,963 4,443 8,079 -21.04%
  YoY % 302.90% -125.09% 54.36% -16.00% -33.31% -45.01% -
  Horiz. % 24.21% -11.93% 47.56% 30.81% 36.68% 54.99% 100.00%
NP to SH 1,956 -964 3,842 2,489 2,963 4,443 8,079 -21.04%
  YoY % 302.90% -125.09% 54.36% -16.00% -33.31% -45.01% -
  Horiz. % 24.21% -11.93% 47.56% 30.81% 36.68% 54.99% 100.00%
Tax Rate 30.83 % - % 24.10 % 29.77 % 20.48 % 22.76 % 16.73 % 10.72%
  YoY % 0.00% 0.00% -19.05% 45.36% -10.02% 36.04% -
  Horiz. % 184.28% 0.00% 144.05% 177.94% 122.41% 136.04% 100.00%
Total Cost 6,264 11,033 8,667 6,581 7,435 15,509 12,599 -10.99%
  YoY % -43.22% 27.30% 31.70% -11.49% -52.06% 23.10% -
  Horiz. % 49.72% 87.57% 68.79% 52.23% 59.01% 123.10% 100.00%
Net Worth 303,960 293,828 283,697 279,253 273,976 296,199 277,399 1.53%
  YoY % 3.45% 3.57% 1.59% 1.93% -7.50% 6.78% -
  Horiz. % 109.57% 105.92% 102.27% 100.67% 98.77% 106.78% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 303,960 293,828 283,697 279,253 273,976 296,199 277,399 1.53%
  YoY % 3.45% 3.57% 1.59% 1.93% -7.50% 6.78% -
  Horiz. % 109.57% 105.92% 102.27% 100.67% 98.77% 106.78% 100.00%
NOSH 202,640 202,640 202,641 202,357 202,945 202,876 202,481 0.01%
  YoY % 0.00% -0.00% 0.14% -0.29% 0.03% 0.20% -
  Horiz. % 100.08% 100.08% 100.08% 99.94% 100.23% 100.20% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 23.80 % -9.57 % 30.71 % 27.44 % 28.50 % 22.27 % 39.07 % -7.93%
  YoY % 348.69% -131.16% 11.92% -3.72% 27.97% -43.00% -
  Horiz. % 60.92% -24.49% 78.60% 70.23% 72.95% 57.00% 100.00%
ROE 0.64 % -0.33 % 1.35 % 0.89 % 1.08 % 1.50 % 2.91 % -22.30%
  YoY % 293.94% -124.44% 51.69% -17.59% -28.00% -48.45% -
  Horiz. % 21.99% -11.34% 46.39% 30.58% 37.11% 51.55% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.06 4.97 6.17 4.48 5.12 9.83 10.21 -14.24%
  YoY % -18.31% -19.45% 37.72% -12.50% -47.91% -3.72% -
  Horiz. % 39.76% 48.68% 60.43% 43.88% 50.15% 96.28% 100.00%
EPS 0.97 -0.48 1.90 1.23 1.46 2.19 3.99 -20.99%
  YoY % 302.08% -125.26% 54.47% -15.75% -33.33% -45.11% -
  Horiz. % 24.31% -12.03% 47.62% 30.83% 36.59% 54.89% 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 1.5000 1.4500 1.4000 1.3800 1.3500 1.4600 1.3700 1.52%
  YoY % 3.45% 3.57% 1.45% 2.22% -7.53% 6.57% -
  Horiz. % 109.49% 105.84% 102.19% 100.73% 98.54% 106.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.85 4.71 5.86 4.25 4.87 9.34 9.68 -14.24%
  YoY % -18.26% -19.62% 37.88% -12.73% -47.86% -3.51% -
  Horiz. % 39.77% 48.66% 60.54% 43.90% 50.31% 96.49% 100.00%
EPS 0.92 -0.45 1.80 1.17 1.39 2.08 3.78 -20.98%
  YoY % 304.44% -125.00% 53.85% -15.83% -33.17% -44.97% -
  Horiz. % 24.34% -11.90% 47.62% 30.95% 36.77% 55.03% 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 1.4233 1.3758 1.3284 1.3076 1.2829 1.3869 1.2989 1.54%
  YoY % 3.45% 3.57% 1.59% 1.93% -7.50% 6.77% -
  Horiz. % 109.58% 105.92% 102.27% 100.67% 98.77% 106.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.9200 0.9600 1.6700 1.6500 1.3900 1.6000 1.1800 -
P/RPS 22.68 19.32 27.05 36.81 27.13 16.27 11.55 11.90%
  YoY % 17.39% -28.58% -26.51% 35.68% 66.75% 40.87% -
  Horiz. % 196.36% 167.27% 234.20% 318.70% 234.89% 140.87% 100.00%
P/EPS 95.31 -201.80 88.08 134.15 95.21 73.06 29.57 21.53%
  YoY % 147.23% -329.11% -34.34% 40.90% 30.32% 147.07% -
  Horiz. % 322.32% -682.45% 297.87% 453.67% 321.98% 247.07% 100.00%
EY 1.05 -0.50 1.14 0.75 1.05 1.37 3.38 -17.70%
  YoY % 310.00% -143.86% 52.00% -28.57% -23.36% -59.47% -
  Horiz. % 31.07% -14.79% 33.73% 22.19% 31.07% 40.53% 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 0.61 0.66 1.19 1.20 1.03 1.10 0.86 -5.56%
  YoY % -7.58% -44.54% -0.83% 16.50% -6.36% 27.91% -
  Horiz. % 70.93% 76.74% 138.37% 139.53% 119.77% 127.91% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 29/08/18 24/08/17 23/08/16 25/08/15 13/08/14 20/08/13 -
Price 0.8450 0.9300 1.6000 1.6800 1.4500 1.4000 1.2600 -
P/RPS 20.83 18.72 25.92 37.48 28.30 14.24 12.34 9.11%
  YoY % 11.27% -27.78% -30.84% 32.44% 98.74% 15.40% -
  Horiz. % 168.80% 151.70% 210.05% 303.73% 229.34% 115.40% 100.00%
P/EPS 87.54 -195.49 84.39 136.59 99.32 63.93 31.58 18.51%
  YoY % 144.78% -331.65% -38.22% 37.53% 55.36% 102.44% -
  Horiz. % 277.20% -619.03% 267.23% 432.52% 314.50% 202.44% 100.00%
EY 1.14 -0.51 1.18 0.73 1.01 1.56 3.17 -15.66%
  YoY % 323.53% -143.22% 61.64% -27.72% -35.26% -50.79% -
  Horiz. % 35.96% -16.09% 37.22% 23.03% 31.86% 49.21% 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 0.56 0.64 1.14 1.22 1.07 0.96 0.92 -7.94%
  YoY % -12.50% -43.86% -6.56% 14.02% 11.46% 4.35% -
  Horiz. % 60.87% 69.57% 123.91% 132.61% 116.30% 104.35% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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