Highlights

[APEX] YoY Quarter Result on 2016-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -6.27%    YoY -     -52.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 9,470 9,044 9,456 13,168 11,269 17,981 11,504 -3.19%
  YoY % 4.71% -4.36% -28.19% 16.85% -37.33% 56.30% -
  Horiz. % 82.32% 78.62% 82.20% 114.46% 97.96% 156.30% 100.00%
PBT 3,929 4,272 4,029 7,750 5,375 10,337 1,225 21.43%
  YoY % -8.03% 6.03% -48.01% 44.19% -48.00% 743.84% -
  Horiz. % 320.73% 348.73% 328.90% 632.65% 438.78% 843.84% 100.00%
Tax -983 -1,121 -892 -1,155 -863 -1,713 -1,106 -1.94%
  YoY % 12.31% -25.67% 22.77% -33.84% 49.62% -54.88% -
  Horiz. % 88.88% 101.36% 80.65% 104.43% 78.03% 154.88% 100.00%
NP 2,946 3,151 3,137 6,595 4,512 8,624 119 70.68%
  YoY % -6.51% 0.45% -52.43% 46.17% -47.68% 7,147.06% -
  Horiz. % 2,475.63% 2,647.90% 2,636.13% 5,542.02% 3,791.60% 7,247.06% 100.00%
NP to SH 2,946 3,151 3,137 6,595 4,512 8,624 119 70.68%
  YoY % -6.51% 0.45% -52.43% 46.17% -47.68% 7,147.06% -
  Horiz. % 2,475.63% 2,647.90% 2,636.13% 5,542.02% 3,791.60% 7,247.06% 100.00%
Tax Rate 25.02 % 26.24 % 22.14 % 14.90 % 16.06 % 16.57 % 90.29 % -19.25%
  YoY % -4.65% 18.52% 48.59% -7.22% -3.08% -81.65% -
  Horiz. % 27.71% 29.06% 24.52% 16.50% 17.79% 18.35% 100.00%
Total Cost 6,524 5,893 6,319 6,573 6,757 9,357 11,385 -8.86%
  YoY % 10.71% -6.74% -3.86% -2.72% -27.79% -17.81% -
  Horiz. % 57.30% 51.76% 55.50% 57.73% 59.35% 82.19% 100.00%
Net Worth 299,907 289,775 285,726 286,121 292,440 285,442 264,000 2.15%
  YoY % 3.50% 1.42% -0.14% -2.16% 2.45% 8.12% -
  Horiz. % 113.60% 109.76% 108.23% 108.38% 110.77% 108.12% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 4,052 10,132 10,146 24,370 16,195 10,000 -
  YoY % 0.00% -60.00% -0.14% -58.37% 50.48% 61.95% -
  Horiz. % 0.00% 40.53% 101.32% 101.46% 243.70% 161.95% 100.00%
Div Payout % - % 128.62 % 322.99 % 153.85 % 540.12 % 187.79 % 8,403.36 % -
  YoY % 0.00% -60.18% 109.94% -71.52% 187.62% -97.77% -
  Horiz. % 0.00% 1.53% 3.84% 1.83% 6.43% 2.23% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 299,907 289,775 285,726 286,121 292,440 285,442 264,000 2.15%
  YoY % 3.50% 1.42% -0.14% -2.16% 2.45% 8.12% -
  Horiz. % 113.60% 109.76% 108.23% 108.38% 110.77% 108.12% 100.00%
NOSH 202,640 202,640 202,643 202,923 203,083 202,441 200,000 0.22%
  YoY % 0.00% -0.00% -0.14% -0.08% 0.32% 1.22% -
  Horiz. % 101.32% 101.32% 101.32% 101.46% 101.54% 101.22% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 31.11 % 34.84 % 33.17 % 50.08 % 40.04 % 47.96 % 1.03 % 76.43%
  YoY % -10.71% 5.03% -33.77% 25.07% -16.51% 4,556.31% -
  Horiz. % 3,020.39% 3,382.52% 3,220.39% 4,862.14% 3,887.38% 4,656.31% 100.00%
ROE 0.98 % 1.09 % 1.10 % 2.30 % 1.54 % 3.02 % 0.05 % 64.16%
  YoY % -10.09% -0.91% -52.17% 49.35% -49.01% 5,940.00% -
  Horiz. % 1,960.00% 2,180.00% 2,200.00% 4,600.00% 3,080.00% 6,040.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.67 4.46 4.67 6.49 5.55 8.88 5.75 -3.41%
  YoY % 4.71% -4.50% -28.04% 16.94% -37.50% 54.43% -
  Horiz. % 81.22% 77.57% 81.22% 112.87% 96.52% 154.43% 100.00%
EPS 1.45 1.55 1.55 3.25 2.23 4.26 0.06 69.99%
  YoY % -6.45% 0.00% -52.31% 45.74% -47.65% 7,000.00% -
  Horiz. % 2,416.67% 2,583.33% 2,583.33% 5,416.67% 3,716.67% 7,100.00% 100.00%
DPS 0.00 2.00 5.00 5.00 12.00 8.00 5.00 -
  YoY % 0.00% -60.00% 0.00% -58.33% 50.00% 60.00% -
  Horiz. % 0.00% 40.00% 100.00% 100.00% 240.00% 160.00% 100.00%
NAPS 1.4800 1.4300 1.4100 1.4100 1.4400 1.4100 1.3200 1.92%
  YoY % 3.50% 1.42% 0.00% -2.08% 2.13% 6.82% -
  Horiz. % 112.12% 108.33% 106.82% 106.82% 109.09% 106.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.43 4.23 4.43 6.17 5.28 8.42 5.39 -3.21%
  YoY % 4.73% -4.51% -28.20% 16.86% -37.29% 56.22% -
  Horiz. % 82.19% 78.48% 82.19% 114.47% 97.96% 156.22% 100.00%
EPS 1.38 1.48 1.47 3.09 2.11 4.04 0.06 68.60%
  YoY % -6.76% 0.68% -52.43% 46.45% -47.77% 6,633.33% -
  Horiz. % 2,300.00% 2,466.67% 2,450.00% 5,150.00% 3,516.67% 6,733.33% 100.00%
DPS 0.00 1.90 4.74 4.75 11.41 7.58 4.68 -
  YoY % 0.00% -59.92% -0.21% -58.37% 50.53% 61.97% -
  Horiz. % 0.00% 40.60% 101.28% 101.50% 243.80% 161.97% 100.00%
NAPS 1.4043 1.3569 1.3379 1.3398 1.3693 1.3366 1.2362 2.15%
  YoY % 3.49% 1.42% -0.14% -2.15% 2.45% 8.12% -
  Horiz. % 113.60% 109.76% 108.23% 108.38% 110.77% 108.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.9400 1.4300 1.4500 1.9000 1.4500 1.1700 1.1000 -
P/RPS 20.11 32.04 31.07 29.28 26.13 13.17 19.12 0.84%
  YoY % -37.23% 3.12% 6.11% 12.06% 98.41% -31.12% -
  Horiz. % 105.18% 167.57% 162.50% 153.14% 136.66% 68.88% 100.00%
P/EPS 64.66 91.96 93.67 58.46 65.26 27.46 1,848.74 -42.80%
  YoY % -29.69% -1.83% 60.23% -10.42% 137.65% -98.51% -
  Horiz. % 3.50% 4.97% 5.07% 3.16% 3.53% 1.49% 100.00%
EY 1.55 1.09 1.07 1.71 1.53 3.64 0.05 77.19%
  YoY % 42.20% 1.87% -37.43% 11.76% -57.97% 7,180.00% -
  Horiz. % 3,100.00% 2,180.00% 2,140.00% 3,420.00% 3,060.00% 7,280.00% 100.00%
DY 0.00 1.40 3.45 2.63 8.28 6.84 4.55 -
  YoY % 0.00% -59.42% 31.18% -68.24% 21.05% 50.33% -
  Horiz. % 0.00% 30.77% 75.82% 57.80% 181.98% 150.33% 100.00%
P/NAPS 0.64 1.00 1.03 1.35 1.01 0.83 0.83 -4.24%
  YoY % -36.00% -2.91% -23.70% 33.66% 21.69% 0.00% -
  Horiz. % 77.11% 120.48% 124.10% 162.65% 121.69% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 20/02/17 24/02/16 25/02/15 27/02/14 21/02/13 -
Price 1.0000 1.4500 1.3600 1.8000 1.5000 1.2000 1.1000 -
P/RPS 21.40 32.49 29.14 27.74 27.03 13.51 19.12 1.89%
  YoY % -34.13% 11.50% 5.05% 2.63% 100.07% -29.34% -
  Horiz. % 111.92% 169.93% 152.41% 145.08% 141.37% 70.66% 100.00%
P/EPS 68.78 93.25 87.85 55.38 67.51 28.17 1,848.74 -42.21%
  YoY % -26.24% 6.15% 58.63% -17.97% 139.65% -98.48% -
  Horiz. % 3.72% 5.04% 4.75% 3.00% 3.65% 1.52% 100.00%
EY 1.45 1.07 1.14 1.81 1.48 3.55 0.05 75.24%
  YoY % 35.51% -6.14% -37.02% 22.30% -58.31% 7,000.00% -
  Horiz. % 2,900.00% 2,140.00% 2,280.00% 3,620.00% 2,960.00% 7,100.00% 100.00%
DY 0.00 1.38 3.68 2.78 8.00 6.67 4.55 -
  YoY % 0.00% -62.50% 32.37% -65.25% 19.94% 46.59% -
  Horiz. % 0.00% 30.33% 80.88% 61.10% 175.82% 146.59% 100.00%
P/NAPS 0.68 1.01 0.96 1.28 1.04 0.85 0.83 -3.27%
  YoY % -32.67% 5.21% -25.00% 23.08% 22.35% 2.41% -
  Horiz. % 81.93% 121.69% 115.66% 154.22% 125.30% 102.41% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers