Highlights

[APEX] YoY Quarter Result on 2013-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -23.28%    YoY -     -66.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,164 11,954 22,571 18,867 11,688 12,532 11,742 -2.37%
  YoY % -14.97% -47.04% 19.63% 61.42% -6.73% 6.73% -
  Horiz. % 86.56% 101.81% 192.22% 160.68% 99.54% 106.73% 100.00%
PBT 4,507 6,501 9,839 7,760 19,253 6,359 6,396 -5.66%
  YoY % -30.67% -33.93% 26.79% -59.69% 202.77% -0.58% -
  Horiz. % 70.47% 101.64% 153.83% 121.33% 301.02% 99.42% 100.00%
Tax -1,160 -888 -1,830 -1,562 -869 -934 -558 12.96%
  YoY % -30.63% 51.48% -17.16% -79.75% 6.96% -67.38% -
  Horiz. % 207.89% 159.14% 327.96% 279.93% 155.73% 167.38% 100.00%
NP 3,347 5,613 8,009 6,198 18,384 5,425 5,838 -8.85%
  YoY % -40.37% -29.92% 29.22% -66.29% 238.88% -7.07% -
  Horiz. % 57.33% 96.15% 137.19% 106.17% 314.90% 92.93% 100.00%
NP to SH 3,347 5,613 8,009 6,198 18,384 5,425 5,838 -8.85%
  YoY % -40.37% -29.92% 29.22% -66.29% 238.88% -7.07% -
  Horiz. % 57.33% 96.15% 137.19% 106.17% 314.90% 92.93% 100.00%
Tax Rate 25.74 % 13.66 % 18.60 % 20.13 % 4.51 % 14.69 % 8.72 % 19.75%
  YoY % 88.43% -26.56% -7.60% 346.34% -69.30% 68.46% -
  Horiz. % 295.18% 156.65% 213.30% 230.85% 51.72% 168.46% 100.00%
Total Cost 6,817 6,341 14,562 12,669 -6,696 7,107 5,904 2.42%
  YoY % 7.51% -56.46% 14.94% 289.20% -194.22% 20.38% -
  Horiz. % 115.46% 107.40% 246.65% 214.58% -113.41% 120.38% 100.00%
Net Worth 283,701 279,636 287,918 277,492 297,954 280,462 291,899 -0.47%
  YoY % 1.45% -2.88% 3.76% -6.87% 6.24% -3.92% -
  Horiz. % 97.19% 95.80% 98.64% 95.06% 102.07% 96.08% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 283,701 279,636 287,918 277,492 297,954 280,462 291,899 -0.47%
  YoY % 1.45% -2.88% 3.76% -6.87% 6.24% -3.92% -
  Horiz. % 97.19% 95.80% 98.64% 95.06% 102.07% 96.08% 100.00%
NOSH 202,644 202,635 202,759 202,549 202,690 204,716 207,021 -0.36%
  YoY % 0.00% -0.06% 0.10% -0.07% -0.99% -1.11% -
  Horiz. % 97.89% 97.88% 97.94% 97.84% 97.91% 98.89% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 32.93 % 46.95 % 35.48 % 32.85 % 157.29 % 43.29 % 49.72 % -6.63%
  YoY % -29.86% 32.33% 8.01% -79.12% 263.34% -12.93% -
  Horiz. % 66.23% 94.43% 71.36% 66.07% 316.35% 87.07% 100.00%
ROE 1.18 % 2.01 % 2.78 % 2.23 % 6.17 % 1.93 % 2.00 % -8.41%
  YoY % -41.29% -27.70% 24.66% -63.86% 219.69% -3.50% -
  Horiz. % 59.00% 100.50% 139.00% 111.50% 308.50% 96.50% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.02 5.90 11.13 9.31 5.77 6.12 5.67 -2.01%
  YoY % -14.92% -46.99% 19.55% 61.35% -5.72% 7.94% -
  Horiz. % 88.54% 104.06% 196.30% 164.20% 101.76% 107.94% 100.00%
EPS 1.65 2.77 3.95 3.06 9.07 2.65 2.82 -8.54%
  YoY % -40.43% -29.87% 29.08% -66.26% 242.26% -6.03% -
  Horiz. % 58.51% 98.23% 140.07% 108.51% 321.63% 93.97% 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 1.4000 1.3800 1.4200 1.3700 1.4700 1.3700 1.4100 -0.12%
  YoY % 1.45% -2.82% 3.65% -6.80% 7.30% -2.84% -
  Horiz. % 99.29% 97.87% 100.71% 97.16% 104.26% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.76 5.60 10.57 8.83 5.47 5.87 5.50 -2.38%
  YoY % -15.00% -47.02% 19.71% 61.43% -6.81% 6.73% -
  Horiz. % 86.55% 101.82% 192.18% 160.55% 99.45% 106.73% 100.00%
EPS 1.57 2.63 3.75 2.90 8.61 2.54 2.73 -8.80%
  YoY % -40.30% -29.87% 29.31% -66.32% 238.98% -6.96% -
  Horiz. % 57.51% 96.34% 137.36% 106.23% 315.38% 93.04% 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 1.3284 1.3094 1.3482 1.2993 1.3952 1.3133 1.3668 -0.47%
  YoY % 1.45% -2.88% 3.76% -6.87% 6.24% -3.91% -
  Horiz. % 97.19% 95.80% 98.64% 95.06% 102.08% 96.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.5000 1.5500 1.5400 1.1700 1.1700 0.7500 0.6800 -
P/RPS 29.91 26.27 13.83 12.56 20.29 12.25 11.99 16.44%
  YoY % 13.86% 89.95% 10.11% -38.10% 65.63% 2.17% -
  Horiz. % 249.46% 219.10% 115.35% 104.75% 169.22% 102.17% 100.00%
P/EPS 90.82 55.96 38.99 38.24 12.90 28.30 24.11 24.71%
  YoY % 62.29% 43.52% 1.96% 196.43% -54.42% 17.38% -
  Horiz. % 376.69% 232.10% 161.72% 158.61% 53.50% 117.38% 100.00%
EY 1.10 1.79 2.56 2.62 7.75 3.53 4.15 -19.84%
  YoY % -38.55% -30.08% -2.29% -66.19% 119.55% -14.94% -
  Horiz. % 26.51% 43.13% 61.69% 63.13% 186.75% 85.06% 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 1.07 1.12 1.08 0.85 0.80 0.55 0.48 14.28%
  YoY % -4.46% 3.70% 27.06% 6.25% 45.45% 14.58% -
  Horiz. % 222.92% 233.33% 225.00% 177.08% 166.67% 114.58% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 -
Price 1.5600 1.9200 1.5000 1.1900 1.1300 0.8100 0.7500 -
P/RPS 31.10 32.55 13.47 12.78 19.60 13.23 13.22 15.31%
  YoY % -4.45% 141.65% 5.40% -34.80% 48.15% 0.08% -
  Horiz. % 235.25% 246.22% 101.89% 96.67% 148.26% 100.08% 100.00%
P/EPS 94.45 69.31 37.97 38.89 12.46 30.57 26.60 23.49%
  YoY % 36.27% 82.54% -2.37% 212.12% -59.24% 14.92% -
  Horiz. % 355.08% 260.56% 142.74% 146.20% 46.84% 114.92% 100.00%
EY 1.06 1.44 2.63 2.57 8.03 3.27 3.76 -19.01%
  YoY % -26.39% -45.25% 2.33% -68.00% 145.57% -13.03% -
  Horiz. % 28.19% 38.30% 69.95% 68.35% 213.56% 86.97% 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 1.11 1.39 1.06 0.87 0.77 0.59 0.53 13.10%
  YoY % -20.14% 31.13% 21.84% 12.99% 30.51% 11.32% -
  Horiz. % 209.43% 262.26% 200.00% 164.15% 145.28% 111.32% 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
 
 

144  352  583  1372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.20-0.02 
 SUPERMX-C1I 0.1550.00 
 VIVOCOM 0.0450.00 
 SUPERMX 9.72-0.06 
 MAHSING 0.995-0.005 
 HWGB 0.755+0.04 
 LBICAP-WB 0.2050.00 
 DGSB 0.225+0.01 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
PARTNERS & BROKERS