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
31/12/18 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers