Highlights

[APEX] YoY Quarter Result on 2018-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -16.31%    YoY -     -6.51%
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS