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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
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
 
 

302  300  582  1102 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.01+0.005 
 XOX 0.030.00 
 KANGER 0.020.00 
PARTNERS & BROKERS