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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
4. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
5. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
6. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS