Highlights

[APEX] YoY Quarter Result on 2015-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     89.44%    YoY -     -29.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 10,297 9,660 10,164 11,954 22,571 18,867 11,688 -2.09%
  YoY % 6.59% -4.96% -14.97% -47.04% 19.63% 61.42% -
  Horiz. % 88.10% 82.65% 86.96% 102.28% 193.11% 161.42% 100.00%
PBT 4,773 3,450 4,507 6,501 9,839 7,760 19,253 -20.73%
  YoY % 38.35% -23.45% -30.67% -33.93% 26.79% -59.69% -
  Horiz. % 24.79% 17.92% 23.41% 33.77% 51.10% 40.31% 100.00%
Tax -1,253 -916 -1,160 -888 -1,830 -1,562 -869 6.29%
  YoY % -36.79% 21.03% -30.63% 51.48% -17.16% -79.75% -
  Horiz. % 144.19% 105.41% 133.49% 102.19% 210.59% 179.75% 100.00%
NP 3,520 2,534 3,347 5,613 8,009 6,198 18,384 -24.07%
  YoY % 38.91% -24.29% -40.37% -29.92% 29.22% -66.29% -
  Horiz. % 19.15% 13.78% 18.21% 30.53% 43.57% 33.71% 100.00%
NP to SH 3,520 2,534 3,347 5,613 8,009 6,198 18,384 -24.07%
  YoY % 38.91% -24.29% -40.37% -29.92% 29.22% -66.29% -
  Horiz. % 19.15% 13.78% 18.21% 30.53% 43.57% 33.71% 100.00%
Tax Rate 26.25 % 26.55 % 25.74 % 13.66 % 18.60 % 20.13 % 4.51 % 34.10%
  YoY % -1.13% 3.15% 88.43% -26.56% -7.60% 346.34% -
  Horiz. % 582.04% 588.69% 570.73% 302.88% 412.42% 446.34% 100.00%
Total Cost 6,777 7,126 6,817 6,341 14,562 12,669 -6,696 -
  YoY % -4.90% 4.53% 7.51% -56.46% 14.94% 289.20% -
  Horiz. % -101.21% -106.42% -101.81% -94.70% -217.47% -189.20% 100.00%
Net Worth 297,880 285,723 283,701 279,636 287,918 277,492 297,954 -0.00%
  YoY % 4.25% 0.71% 1.45% -2.88% 3.76% -6.87% -
  Horiz. % 99.98% 95.90% 95.22% 93.85% 96.63% 93.13% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 297,880 285,723 283,701 279,636 287,918 277,492 297,954 -0.00%
  YoY % 4.25% 0.71% 1.45% -2.88% 3.76% -6.87% -
  Horiz. % 99.98% 95.90% 95.22% 93.85% 96.63% 93.13% 100.00%
NOSH 202,640 202,641 202,644 202,635 202,759 202,549 202,690 -0.00%
  YoY % -0.00% -0.00% 0.00% -0.06% 0.10% -0.07% -
  Horiz. % 99.98% 99.98% 99.98% 99.97% 100.03% 99.93% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 34.18 % 26.23 % 32.93 % 46.95 % 35.48 % 32.85 % 157.29 % -22.45%
  YoY % 30.31% -20.35% -29.86% 32.33% 8.01% -79.12% -
  Horiz. % 21.73% 16.68% 20.94% 29.85% 22.56% 20.88% 100.00%
ROE 1.18 % 0.89 % 1.18 % 2.01 % 2.78 % 2.23 % 6.17 % -24.09%
  YoY % 32.58% -24.58% -41.29% -27.70% 24.66% -63.86% -
  Horiz. % 19.12% 14.42% 19.12% 32.58% 45.06% 36.14% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.08 4.77 5.02 5.90 11.13 9.31 5.77 -2.10%
  YoY % 6.50% -4.98% -14.92% -46.99% 19.55% 61.35% -
  Horiz. % 88.04% 82.67% 87.00% 102.25% 192.89% 161.35% 100.00%
EPS 1.74 1.25 1.65 2.77 3.95 3.06 9.07 -24.05%
  YoY % 39.20% -24.24% -40.43% -29.87% 29.08% -66.26% -
  Horiz. % 19.18% 13.78% 18.19% 30.54% 43.55% 33.74% 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 1.4700 1.4100 1.4000 1.3800 1.4200 1.3700 1.4700 -
  YoY % 4.26% 0.71% 1.45% -2.82% 3.65% -6.80% -
  Horiz. % 100.00% 95.92% 95.24% 93.88% 96.60% 93.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.82 4.52 4.76 5.60 10.57 8.83 5.47 -2.09%
  YoY % 6.64% -5.04% -15.00% -47.02% 19.71% 61.43% -
  Horiz. % 88.12% 82.63% 87.02% 102.38% 193.24% 161.43% 100.00%
EPS 1.65 1.19 1.57 2.63 3.75 2.90 8.61 -24.06%
  YoY % 38.66% -24.20% -40.30% -29.87% 29.31% -66.32% -
  Horiz. % 19.16% 13.82% 18.23% 30.55% 43.55% 33.68% 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 1.3948 1.3379 1.3284 1.3094 1.3482 1.2993 1.3952 -0.00%
  YoY % 4.25% 0.72% 1.45% -2.88% 3.76% -6.87% -
  Horiz. % 99.97% 95.89% 95.21% 93.85% 96.63% 93.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.9500 1.6700 1.5000 1.5500 1.5400 1.1700 1.1700 -
P/RPS 18.70 35.03 29.91 26.27 13.83 12.56 20.29 -1.35%
  YoY % -46.62% 17.12% 13.86% 89.95% 10.11% -38.10% -
  Horiz. % 92.16% 172.65% 147.41% 129.47% 68.16% 61.90% 100.00%
P/EPS 54.69 133.55 90.82 55.96 38.99 38.24 12.90 27.21%
  YoY % -59.05% 47.05% 62.29% 43.52% 1.96% 196.43% -
  Horiz. % 423.95% 1,035.27% 704.03% 433.80% 302.25% 296.43% 100.00%
EY 1.83 0.75 1.10 1.79 2.56 2.62 7.75 -21.37%
  YoY % 144.00% -31.82% -38.55% -30.08% -2.29% -66.19% -
  Horiz. % 23.61% 9.68% 14.19% 23.10% 33.03% 33.81% 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 0.65 1.18 1.07 1.12 1.08 0.85 0.80 -3.40%
  YoY % -44.92% 10.28% -4.46% 3.70% 27.06% 6.25% -
  Horiz. % 81.25% 147.50% 133.75% 140.00% 135.00% 106.25% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 30/11/17 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 -
Price 0.9800 1.6300 1.5600 1.9200 1.5000 1.1900 1.1300 -
P/RPS 19.29 34.19 31.10 32.55 13.47 12.78 19.60 -0.27%
  YoY % -43.58% 9.94% -4.45% 141.65% 5.40% -34.80% -
  Horiz. % 98.42% 174.44% 158.67% 166.07% 68.72% 65.20% 100.00%
P/EPS 56.42 130.35 94.45 69.31 37.97 38.89 12.46 28.61%
  YoY % -56.72% 38.01% 36.27% 82.54% -2.37% 212.12% -
  Horiz. % 452.81% 1,046.15% 758.03% 556.26% 304.74% 312.12% 100.00%
EY 1.77 0.77 1.06 1.44 2.63 2.57 8.03 -22.27%
  YoY % 129.87% -27.36% -26.39% -45.25% 2.33% -68.00% -
  Horiz. % 22.04% 9.59% 13.20% 17.93% 32.75% 32.00% 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 0.67 1.16 1.11 1.39 1.06 0.87 0.77 -2.29%
  YoY % -42.24% 4.50% -20.14% 31.13% 21.84% 12.99% -
  Horiz. % 87.01% 150.65% 144.16% 180.52% 137.66% 112.99% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers