Highlights

[APEX] YoY Quarter Result on 2013-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     39.14%    YoY -     7,147.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 9,456 13,168 11,269 17,981 11,504 11,130 13,618 -5.89%
  YoY % -28.19% 16.85% -37.33% 56.30% 3.36% -18.27% -
  Horiz. % 69.44% 96.70% 82.75% 132.04% 84.48% 81.73% 100.00%
PBT 4,029 7,750 5,375 10,337 1,225 4,223 3,834 0.83%
  YoY % -48.01% 44.19% -48.00% 743.84% -70.99% 10.15% -
  Horiz. % 105.09% 202.14% 140.19% 269.61% 31.95% 110.15% 100.00%
Tax -892 -1,155 -863 -1,713 -1,106 -1,091 -1,218 -5.05%
  YoY % 22.77% -33.84% 49.62% -54.88% -1.37% 10.43% -
  Horiz. % 73.23% 94.83% 70.85% 140.64% 90.80% 89.57% 100.00%
NP 3,137 6,595 4,512 8,624 119 3,132 2,616 3.07%
  YoY % -52.43% 46.17% -47.68% 7,147.06% -96.20% 19.72% -
  Horiz. % 119.92% 252.10% 172.48% 329.66% 4.55% 119.72% 100.00%
NP to SH 3,137 6,595 4,512 8,624 119 3,132 2,616 3.07%
  YoY % -52.43% 46.17% -47.68% 7,147.06% -96.20% 19.72% -
  Horiz. % 119.92% 252.10% 172.48% 329.66% 4.55% 119.72% 100.00%
Tax Rate 22.14 % 14.90 % 16.06 % 16.57 % 90.29 % 25.83 % 31.77 % -5.84%
  YoY % 48.59% -7.22% -3.08% -81.65% 249.55% -18.70% -
  Horiz. % 69.69% 46.90% 50.55% 52.16% 284.20% 81.30% 100.00%
Total Cost 6,319 6,573 6,757 9,357 11,385 7,998 11,002 -8.82%
  YoY % -3.86% -2.72% -27.79% -17.81% 42.35% -27.30% -
  Horiz. % 57.44% 59.74% 61.42% 85.05% 103.48% 72.70% 100.00%
Net Worth 285,726 286,121 292,440 285,442 264,000 288,635 296,781 -0.63%
  YoY % -0.14% -2.16% 2.45% 8.12% -8.54% -2.74% -
  Horiz. % 96.28% 96.41% 98.54% 96.18% 88.95% 97.26% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,132 10,146 24,370 16,195 10,000 8,188 6,226 8.45%
  YoY % -0.14% -58.37% 50.48% 61.95% 22.13% 31.51% -
  Horiz. % 162.73% 162.96% 391.41% 260.12% 160.61% 131.51% 100.00%
Div Payout % 322.99 % 153.85 % 540.12 % 187.79 % 8,403.36 % 261.44 % 238.00 % 5.22%
  YoY % 109.94% -71.52% 187.62% -97.77% 3,114.26% 9.85% -
  Horiz. % 135.71% 64.64% 226.94% 78.90% 3,530.82% 109.85% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 285,726 286,121 292,440 285,442 264,000 288,635 296,781 -0.63%
  YoY % -0.14% -2.16% 2.45% 8.12% -8.54% -2.74% -
  Horiz. % 96.28% 96.41% 98.54% 96.18% 88.95% 97.26% 100.00%
NOSH 202,643 202,923 203,083 202,441 200,000 204,705 207,539 -0.40%
  YoY % -0.14% -0.08% 0.32% 1.22% -2.30% -1.37% -
  Horiz. % 97.64% 97.78% 97.85% 97.54% 96.37% 98.63% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 33.17 % 50.08 % 40.04 % 47.96 % 1.03 % 28.14 % 19.21 % 9.52%
  YoY % -33.77% 25.07% -16.51% 4,556.31% -96.34% 46.49% -
  Horiz. % 172.67% 260.70% 208.43% 249.66% 5.36% 146.49% 100.00%
ROE 1.10 % 2.30 % 1.54 % 3.02 % 0.05 % 1.09 % 0.88 % 3.79%
  YoY % -52.17% 49.35% -49.01% 5,940.00% -95.41% 23.86% -
  Horiz. % 125.00% 261.36% 175.00% 343.18% 5.68% 123.86% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.67 6.49 5.55 8.88 5.75 5.44 6.56 -5.50%
  YoY % -28.04% 16.94% -37.50% 54.43% 5.70% -17.07% -
  Horiz. % 71.19% 98.93% 84.60% 135.37% 87.65% 82.93% 100.00%
EPS 1.55 3.25 2.23 4.26 0.06 1.53 1.26 3.51%
  YoY % -52.31% 45.74% -47.65% 7,000.00% -96.08% 21.43% -
  Horiz. % 123.02% 257.94% 176.98% 338.10% 4.76% 121.43% 100.00%
DPS 5.00 5.00 12.00 8.00 5.00 4.00 3.00 8.88%
  YoY % 0.00% -58.33% 50.00% 60.00% 25.00% 33.33% -
  Horiz. % 166.67% 166.67% 400.00% 266.67% 166.67% 133.33% 100.00%
NAPS 1.4100 1.4100 1.4400 1.4100 1.3200 1.4100 1.4300 -0.23%
  YoY % 0.00% -2.08% 2.13% 6.82% -6.38% -1.40% -
  Horiz. % 98.60% 98.60% 100.70% 98.60% 92.31% 98.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.43 6.17 5.28 8.42 5.39 5.21 6.38 -5.89%
  YoY % -28.20% 16.86% -37.29% 56.22% 3.45% -18.34% -
  Horiz. % 69.44% 96.71% 82.76% 131.97% 84.48% 81.66% 100.00%
EPS 1.47 3.09 2.11 4.04 0.06 1.47 1.22 3.15%
  YoY % -52.43% 46.45% -47.77% 6,633.33% -95.92% 20.49% -
  Horiz. % 120.49% 253.28% 172.95% 331.15% 4.92% 120.49% 100.00%
DPS 4.74 4.75 11.41 7.58 4.68 3.83 2.92 8.40%
  YoY % -0.21% -58.37% 50.53% 61.97% 22.19% 31.16% -
  Horiz. % 162.33% 162.67% 390.75% 259.59% 160.27% 131.16% 100.00%
NAPS 1.3379 1.3398 1.3693 1.3366 1.2362 1.3515 1.3897 -0.63%
  YoY % -0.14% -2.15% 2.45% 8.12% -8.53% -2.75% -
  Horiz. % 96.27% 96.41% 98.53% 96.18% 88.95% 97.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.4500 1.9000 1.4500 1.1700 1.1000 0.8400 0.7700 -
P/RPS 31.07 29.28 26.13 13.17 19.12 15.45 11.73 17.61%
  YoY % 6.11% 12.06% 98.41% -31.12% 23.75% 31.71% -
  Horiz. % 264.88% 249.62% 222.76% 112.28% 163.00% 131.71% 100.00%
P/EPS 93.67 58.46 65.26 27.46 1,848.74 54.90 61.09 7.38%
  YoY % 60.23% -10.42% 137.65% -98.51% 3,267.47% -10.13% -
  Horiz. % 153.33% 95.69% 106.83% 44.95% 3,026.26% 89.87% 100.00%
EY 1.07 1.71 1.53 3.64 0.05 1.82 1.64 -6.86%
  YoY % -37.43% 11.76% -57.97% 7,180.00% -97.25% 10.98% -
  Horiz. % 65.24% 104.27% 93.29% 221.95% 3.05% 110.98% 100.00%
DY 3.45 2.63 8.28 6.84 4.55 4.76 3.90 -2.02%
  YoY % 31.18% -68.24% 21.05% 50.33% -4.41% 22.05% -
  Horiz. % 88.46% 67.44% 212.31% 175.38% 116.67% 122.05% 100.00%
P/NAPS 1.03 1.35 1.01 0.83 0.83 0.60 0.54 11.35%
  YoY % -23.70% 33.66% 21.69% 0.00% 38.33% 11.11% -
  Horiz. % 190.74% 250.00% 187.04% 153.70% 153.70% 111.11% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 24/02/16 25/02/15 27/02/14 21/02/13 23/02/12 24/02/11 -
Price 1.3600 1.8000 1.5000 1.2000 1.1000 0.8000 0.7700 -
P/RPS 29.14 27.74 27.03 13.51 19.12 14.71 11.73 16.36%
  YoY % 5.05% 2.63% 100.07% -29.34% 29.98% 25.40% -
  Horiz. % 248.42% 236.49% 230.43% 115.17% 163.00% 125.40% 100.00%
P/EPS 87.85 55.38 67.51 28.17 1,848.74 52.29 61.09 6.24%
  YoY % 58.63% -17.97% 139.65% -98.48% 3,435.55% -14.40% -
  Horiz. % 143.80% 90.65% 110.51% 46.11% 3,026.26% 85.60% 100.00%
EY 1.14 1.81 1.48 3.55 0.05 1.91 1.64 -5.88%
  YoY % -37.02% 22.30% -58.31% 7,000.00% -97.38% 16.46% -
  Horiz. % 69.51% 110.37% 90.24% 216.46% 3.05% 116.46% 100.00%
DY 3.68 2.78 8.00 6.67 4.55 5.00 3.90 -0.96%
  YoY % 32.37% -65.25% 19.94% 46.59% -9.00% 28.21% -
  Horiz. % 94.36% 71.28% 205.13% 171.03% 116.67% 128.21% 100.00%
P/NAPS 0.96 1.28 1.04 0.85 0.83 0.57 0.54 10.05%
  YoY % -25.00% 23.08% 22.35% 2.41% 45.61% 5.56% -
  Horiz. % 177.78% 237.04% 192.59% 157.41% 153.70% 105.56% 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.
 


 

252  327  545  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 THHEAVY 0.13+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers