Highlights

[APEX] YoY Quarter Result on 2017-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     24.35%    YoY -     0.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 8,398 9,470 9,044 9,456 13,168 11,269 17,981 -11.91%
  YoY % -11.32% 4.71% -4.36% -28.19% 16.85% -37.33% -
  Horiz. % 46.70% 52.67% 50.30% 52.59% 73.23% 62.67% 100.00%
PBT 2,394 3,929 4,272 4,029 7,750 5,375 10,337 -21.63%
  YoY % -39.07% -8.03% 6.03% -48.01% 44.19% -48.00% -
  Horiz. % 23.16% 38.01% 41.33% 38.98% 74.97% 52.00% 100.00%
Tax -946 -983 -1,121 -892 -1,155 -863 -1,713 -9.42%
  YoY % 3.76% 12.31% -25.67% 22.77% -33.84% 49.62% -
  Horiz. % 55.22% 57.38% 65.44% 52.07% 67.43% 50.38% 100.00%
NP 1,448 2,946 3,151 3,137 6,595 4,512 8,624 -25.71%
  YoY % -50.85% -6.51% 0.45% -52.43% 46.17% -47.68% -
  Horiz. % 16.79% 34.16% 36.54% 36.38% 76.47% 52.32% 100.00%
NP to SH 1,448 2,946 3,151 3,137 6,595 4,512 8,624 -25.71%
  YoY % -50.85% -6.51% 0.45% -52.43% 46.17% -47.68% -
  Horiz. % 16.79% 34.16% 36.54% 36.38% 76.47% 52.32% 100.00%
Tax Rate 39.52 % 25.02 % 26.24 % 22.14 % 14.90 % 16.06 % 16.57 % 15.58%
  YoY % 57.95% -4.65% 18.52% 48.59% -7.22% -3.08% -
  Horiz. % 238.50% 151.00% 158.36% 133.61% 89.92% 96.92% 100.00%
Total Cost 6,950 6,524 5,893 6,319 6,573 6,757 9,357 -4.83%
  YoY % 6.53% 10.71% -6.74% -3.86% -2.72% -27.79% -
  Horiz. % 74.28% 69.72% 62.98% 67.53% 70.25% 72.21% 100.00%
Net Worth 301,933 299,907 289,775 285,726 286,121 292,440 285,442 0.94%
  YoY % 0.68% 3.50% 1.42% -0.14% -2.16% 2.45% -
  Horiz. % 105.78% 105.07% 101.52% 100.10% 100.24% 102.45% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 4,052 10,132 10,146 24,370 16,195 -
  YoY % 0.00% 0.00% -60.00% -0.14% -58.37% 50.48% -
  Horiz. % 0.00% 0.00% 25.02% 62.56% 62.65% 150.48% 100.00%
Div Payout % - % - % 128.62 % 322.99 % 153.85 % 540.12 % 187.79 % -
  YoY % 0.00% 0.00% -60.18% 109.94% -71.52% 187.62% -
  Horiz. % 0.00% 0.00% 68.49% 172.00% 81.93% 287.62% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 301,933 299,907 289,775 285,726 286,121 292,440 285,442 0.94%
  YoY % 0.68% 3.50% 1.42% -0.14% -2.16% 2.45% -
  Horiz. % 105.78% 105.07% 101.52% 100.10% 100.24% 102.45% 100.00%
NOSH 202,640 202,640 202,640 202,643 202,923 203,083 202,441 0.02%
  YoY % 0.00% 0.00% -0.00% -0.14% -0.08% 0.32% -
  Horiz. % 100.10% 100.10% 100.10% 100.10% 100.24% 100.32% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 17.24 % 31.11 % 34.84 % 33.17 % 50.08 % 40.04 % 47.96 % -15.67%
  YoY % -44.58% -10.71% 5.03% -33.77% 25.07% -16.51% -
  Horiz. % 35.95% 64.87% 72.64% 69.16% 104.42% 83.49% 100.00%
ROE 0.48 % 0.98 % 1.09 % 1.10 % 2.30 % 1.54 % 3.02 % -26.39%
  YoY % -51.02% -10.09% -0.91% -52.17% 49.35% -49.01% -
  Horiz. % 15.89% 32.45% 36.09% 36.42% 76.16% 50.99% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.14 4.67 4.46 4.67 6.49 5.55 8.88 -11.94%
  YoY % -11.35% 4.71% -4.50% -28.04% 16.94% -37.50% -
  Horiz. % 46.62% 52.59% 50.23% 52.59% 73.09% 62.50% 100.00%
EPS 0.71 1.45 1.55 1.55 3.25 2.23 4.26 -25.81%
  YoY % -51.03% -6.45% 0.00% -52.31% 45.74% -47.65% -
  Horiz. % 16.67% 34.04% 36.38% 36.38% 76.29% 52.35% 100.00%
DPS 0.00 0.00 2.00 5.00 5.00 12.00 8.00 -
  YoY % 0.00% 0.00% -60.00% 0.00% -58.33% 50.00% -
  Horiz. % 0.00% 0.00% 25.00% 62.50% 62.50% 150.00% 100.00%
NAPS 1.4900 1.4800 1.4300 1.4100 1.4100 1.4400 1.4100 0.92%
  YoY % 0.68% 3.50% 1.42% 0.00% -2.08% 2.13% -
  Horiz. % 105.67% 104.96% 101.42% 100.00% 100.00% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.93 4.43 4.23 4.43 6.17 5.28 8.42 -11.92%
  YoY % -11.29% 4.73% -4.51% -28.20% 16.86% -37.29% -
  Horiz. % 46.67% 52.61% 50.24% 52.61% 73.28% 62.71% 100.00%
EPS 0.68 1.38 1.48 1.47 3.09 2.11 4.04 -25.68%
  YoY % -50.72% -6.76% 0.68% -52.43% 46.45% -47.77% -
  Horiz. % 16.83% 34.16% 36.63% 36.39% 76.49% 52.23% 100.00%
DPS 0.00 0.00 1.90 4.74 4.75 11.41 7.58 -
  YoY % 0.00% 0.00% -59.92% -0.21% -58.37% 50.53% -
  Horiz. % 0.00% 0.00% 25.07% 62.53% 62.66% 150.53% 100.00%
NAPS 1.4138 1.4043 1.3569 1.3379 1.3398 1.3693 1.3366 0.94%
  YoY % 0.68% 3.49% 1.42% -0.14% -2.15% 2.45% -
  Horiz. % 105.78% 105.07% 101.52% 100.10% 100.24% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.8000 0.9400 1.4300 1.4500 1.9000 1.4500 1.1700 -
P/RPS 19.30 20.11 32.04 31.07 29.28 26.13 13.17 6.57%
  YoY % -4.03% -37.23% 3.12% 6.11% 12.06% 98.41% -
  Horiz. % 146.55% 152.70% 243.28% 235.91% 222.32% 198.41% 100.00%
P/EPS 111.96 64.66 91.96 93.67 58.46 65.26 27.46 26.38%
  YoY % 73.15% -29.69% -1.83% 60.23% -10.42% 137.65% -
  Horiz. % 407.72% 235.47% 334.89% 341.11% 212.89% 237.65% 100.00%
EY 0.89 1.55 1.09 1.07 1.71 1.53 3.64 -20.91%
  YoY % -42.58% 42.20% 1.87% -37.43% 11.76% -57.97% -
  Horiz. % 24.45% 42.58% 29.95% 29.40% 46.98% 42.03% 100.00%
DY 0.00 0.00 1.40 3.45 2.63 8.28 6.84 -
  YoY % 0.00% 0.00% -59.42% 31.18% -68.24% 21.05% -
  Horiz. % 0.00% 0.00% 20.47% 50.44% 38.45% 121.05% 100.00%
P/NAPS 0.54 0.64 1.00 1.03 1.35 1.01 0.83 -6.91%
  YoY % -15.62% -36.00% -2.91% -23.70% 33.66% 21.69% -
  Horiz. % 65.06% 77.11% 120.48% 124.10% 162.65% 121.69% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 21/02/19 22/02/18 20/02/17 24/02/16 25/02/15 27/02/14 -
Price 0.7600 1.0000 1.4500 1.3600 1.8000 1.5000 1.2000 -
P/RPS 18.34 21.40 32.49 29.14 27.74 27.03 13.51 5.22%
  YoY % -14.30% -34.13% 11.50% 5.05% 2.63% 100.07% -
  Horiz. % 135.75% 158.40% 240.49% 215.69% 205.33% 200.07% 100.00%
P/EPS 106.36 68.78 93.25 87.85 55.38 67.51 28.17 24.77%
  YoY % 54.64% -26.24% 6.15% 58.63% -17.97% 139.65% -
  Horiz. % 377.56% 244.16% 331.03% 311.86% 196.59% 239.65% 100.00%
EY 0.94 1.45 1.07 1.14 1.81 1.48 3.55 -19.86%
  YoY % -35.17% 35.51% -6.14% -37.02% 22.30% -58.31% -
  Horiz. % 26.48% 40.85% 30.14% 32.11% 50.99% 41.69% 100.00%
DY 0.00 0.00 1.38 3.68 2.78 8.00 6.67 -
  YoY % 0.00% 0.00% -62.50% 32.37% -65.25% 19.94% -
  Horiz. % 0.00% 0.00% 20.69% 55.17% 41.68% 119.94% 100.00%
P/NAPS 0.51 0.68 1.01 0.96 1.28 1.04 0.85 -8.16%
  YoY % -25.00% -32.67% 5.21% -25.00% 23.08% 22.35% -
  Horiz. % 60.00% 80.00% 118.82% 112.94% 150.59% 122.35% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

129  439  414  1228 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.435+0.005 
 SAPNRG 0.090.00 
 ARMADA 0.16-0.005 
 VELESTO 0.16-0.005 
 ALAM 0.0750.00 
 KNM 0.140.00 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.235-0.015 
 DAYANG 1.34-0.01 
 AIRASIA 0.83+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers