Highlights

[APEX] YoY Quarter Result on 2014-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     80.26%    YoY -     29.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 9,660 10,164 11,954 22,571 18,867 11,688 12,532 -4.24%
  YoY % -4.96% -14.97% -47.04% 19.63% 61.42% -6.73% -
  Horiz. % 77.08% 81.10% 95.39% 180.11% 150.55% 93.27% 100.00%
PBT 3,450 4,507 6,501 9,839 7,760 19,253 6,359 -9.68%
  YoY % -23.45% -30.67% -33.93% 26.79% -59.69% 202.77% -
  Horiz. % 54.25% 70.88% 102.23% 154.73% 122.03% 302.77% 100.00%
Tax -916 -1,160 -888 -1,830 -1,562 -869 -934 -0.32%
  YoY % 21.03% -30.63% 51.48% -17.16% -79.75% 6.96% -
  Horiz. % 98.07% 124.20% 95.07% 195.93% 167.24% 93.04% 100.00%
NP 2,534 3,347 5,613 8,009 6,198 18,384 5,425 -11.90%
  YoY % -24.29% -40.37% -29.92% 29.22% -66.29% 238.88% -
  Horiz. % 46.71% 61.70% 103.47% 147.63% 114.25% 338.88% 100.00%
NP to SH 2,534 3,347 5,613 8,009 6,198 18,384 5,425 -11.90%
  YoY % -24.29% -40.37% -29.92% 29.22% -66.29% 238.88% -
  Horiz. % 46.71% 61.70% 103.47% 147.63% 114.25% 338.88% 100.00%
Tax Rate 26.55 % 25.74 % 13.66 % 18.60 % 20.13 % 4.51 % 14.69 % 10.36%
  YoY % 3.15% 88.43% -26.56% -7.60% 346.34% -69.30% -
  Horiz. % 180.74% 175.22% 92.99% 126.62% 137.03% 30.70% 100.00%
Total Cost 7,126 6,817 6,341 14,562 12,669 -6,696 7,107 0.04%
  YoY % 4.53% 7.51% -56.46% 14.94% 289.20% -194.22% -
  Horiz. % 100.27% 95.92% 89.22% 204.90% 178.26% -94.22% 100.00%
Net Worth 285,723 283,701 279,636 287,918 277,492 297,954 280,462 0.31%
  YoY % 0.71% 1.45% -2.88% 3.76% -6.87% 6.24% -
  Horiz. % 101.88% 101.16% 99.71% 102.66% 98.94% 106.24% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 285,723 283,701 279,636 287,918 277,492 297,954 280,462 0.31%
  YoY % 0.71% 1.45% -2.88% 3.76% -6.87% 6.24% -
  Horiz. % 101.88% 101.16% 99.71% 102.66% 98.94% 106.24% 100.00%
NOSH 202,641 202,644 202,635 202,759 202,549 202,690 204,716 -0.17%
  YoY % -0.00% 0.00% -0.06% 0.10% -0.07% -0.99% -
  Horiz. % 98.99% 98.99% 98.98% 99.04% 98.94% 99.01% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 26.23 % 32.93 % 46.95 % 35.48 % 32.85 % 157.29 % 43.29 % -8.00%
  YoY % -20.35% -29.86% 32.33% 8.01% -79.12% 263.34% -
  Horiz. % 60.59% 76.07% 108.45% 81.96% 75.88% 363.34% 100.00%
ROE 0.89 % 1.18 % 2.01 % 2.78 % 2.23 % 6.17 % 1.93 % -12.09%
  YoY % -24.58% -41.29% -27.70% 24.66% -63.86% 219.69% -
  Horiz. % 46.11% 61.14% 104.15% 144.04% 115.54% 319.69% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.77 5.02 5.90 11.13 9.31 5.77 6.12 -4.06%
  YoY % -4.98% -14.92% -46.99% 19.55% 61.35% -5.72% -
  Horiz. % 77.94% 82.03% 96.41% 181.86% 152.12% 94.28% 100.00%
EPS 1.25 1.65 2.77 3.95 3.06 9.07 2.65 -11.76%
  YoY % -24.24% -40.43% -29.87% 29.08% -66.26% 242.26% -
  Horiz. % 47.17% 62.26% 104.53% 149.06% 115.47% 342.26% 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 1.4100 1.4000 1.3800 1.4200 1.3700 1.4700 1.3700 0.48%
  YoY % 0.71% 1.45% -2.82% 3.65% -6.80% 7.30% -
  Horiz. % 102.92% 102.19% 100.73% 103.65% 100.00% 107.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.52 4.76 5.60 10.57 8.83 5.47 5.87 -4.26%
  YoY % -5.04% -15.00% -47.02% 19.71% 61.43% -6.81% -
  Horiz. % 77.00% 81.09% 95.40% 180.07% 150.43% 93.19% 100.00%
EPS 1.19 1.57 2.63 3.75 2.90 8.61 2.54 -11.86%
  YoY % -24.20% -40.30% -29.87% 29.31% -66.32% 238.98% -
  Horiz. % 46.85% 61.81% 103.54% 147.64% 114.17% 338.98% 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 1.3379 1.3284 1.3094 1.3482 1.2993 1.3952 1.3133 0.31%
  YoY % 0.72% 1.45% -2.88% 3.76% -6.87% 6.24% -
  Horiz. % 101.87% 101.15% 99.70% 102.66% 98.93% 106.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.6700 1.5000 1.5500 1.5400 1.1700 1.1700 0.7500 -
P/RPS 35.03 29.91 26.27 13.83 12.56 20.29 12.25 19.12%
  YoY % 17.12% 13.86% 89.95% 10.11% -38.10% 65.63% -
  Horiz. % 285.96% 244.16% 214.45% 112.90% 102.53% 165.63% 100.00%
P/EPS 133.55 90.82 55.96 38.99 38.24 12.90 28.30 29.48%
  YoY % 47.05% 62.29% 43.52% 1.96% 196.43% -54.42% -
  Horiz. % 471.91% 320.92% 197.74% 137.77% 135.12% 45.58% 100.00%
EY 0.75 1.10 1.79 2.56 2.62 7.75 3.53 -22.73%
  YoY % -31.82% -38.55% -30.08% -2.29% -66.19% 119.55% -
  Horiz. % 21.25% 31.16% 50.71% 72.52% 74.22% 219.55% 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 1.18 1.07 1.12 1.08 0.85 0.80 0.55 13.55%
  YoY % 10.28% -4.46% 3.70% 27.06% 6.25% 45.45% -
  Horiz. % 214.55% 194.55% 203.64% 196.36% 154.55% 145.45% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 -
Price 1.6300 1.5600 1.9200 1.5000 1.1900 1.1300 0.8100 -
P/RPS 34.19 31.10 32.55 13.47 12.78 19.60 13.23 17.13%
  YoY % 9.94% -4.45% 141.65% 5.40% -34.80% 48.15% -
  Horiz. % 258.43% 235.07% 246.03% 101.81% 96.60% 148.15% 100.00%
P/EPS 130.35 94.45 69.31 37.97 38.89 12.46 30.57 27.31%
  YoY % 38.01% 36.27% 82.54% -2.37% 212.12% -59.24% -
  Horiz. % 426.40% 308.96% 226.73% 124.21% 127.22% 40.76% 100.00%
EY 0.77 1.06 1.44 2.63 2.57 8.03 3.27 -21.40%
  YoY % -27.36% -26.39% -45.25% 2.33% -68.00% 145.57% -
  Horiz. % 23.55% 32.42% 44.04% 80.43% 78.59% 245.57% 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 1.16 1.11 1.39 1.06 0.87 0.77 0.59 11.92%
  YoY % 4.50% -20.14% 31.13% 21.84% 12.99% 30.51% -
  Horiz. % 196.61% 188.14% 235.59% 179.66% 147.46% 130.51% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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