Highlights

[APEX] YoY Quarter Result on 2014-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     36.53%    YoY -     366.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 12,777 8,037 10,403 18,411 10,530 12,891 14,535 -2.12%
  YoY % 58.98% -22.74% -43.50% 74.84% -18.32% -11.31% -
  Horiz. % 87.91% 55.29% 71.57% 126.67% 72.45% 88.69% 100.00%
PBT 5,630 2,358 4,150 13,669 3,366 5,234 7,242 -4.11%
  YoY % 138.76% -43.18% -69.64% 306.09% -35.69% -27.73% -
  Horiz. % 77.74% 32.56% 57.30% 188.75% 46.48% 72.27% 100.00%
Tax -1,117 -826 -903 -1,895 -840 -1,278 -1,854 -8.09%
  YoY % -35.23% 8.53% 52.35% -125.60% 34.27% 31.07% -
  Horiz. % 60.25% 44.55% 48.71% 102.21% 45.31% 68.93% 100.00%
NP 4,513 1,532 3,247 11,774 2,526 3,956 5,388 -2.91%
  YoY % 194.58% -52.82% -72.42% 366.11% -36.15% -26.58% -
  Horiz. % 83.76% 28.43% 60.26% 218.52% 46.88% 73.42% 100.00%
NP to SH 4,513 1,532 3,247 11,774 2,526 3,956 5,388 -2.91%
  YoY % 194.58% -52.82% -72.42% 366.11% -36.15% -26.58% -
  Horiz. % 83.76% 28.43% 60.26% 218.52% 46.88% 73.42% 100.00%
Tax Rate 19.84 % 35.03 % 21.76 % 13.86 % 24.96 % 24.42 % 25.60 % -4.16%
  YoY % -43.36% 60.98% 57.00% -44.47% 2.21% -4.61% -
  Horiz. % 77.50% 136.84% 85.00% 54.14% 97.50% 95.39% 100.00%
Total Cost 8,264 6,505 7,156 6,637 8,004 8,935 9,147 -1.68%
  YoY % 27.04% -9.10% 7.82% -17.08% -10.42% -2.32% -
  Horiz. % 90.35% 71.12% 78.23% 72.56% 87.50% 97.68% 100.00%
Net Worth 289,779 286,242 282,083 291,816 272,808 295,680 292,195 -0.14%
  YoY % 1.24% 1.47% -3.34% 6.97% -7.74% 1.19% -
  Horiz. % 99.17% 97.96% 96.54% 99.87% 93.36% 101.19% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 289,779 286,242 282,083 291,816 272,808 295,680 292,195 -0.14%
  YoY % 1.24% 1.47% -3.34% 6.97% -7.74% 1.19% -
  Horiz. % 99.17% 97.96% 96.54% 99.87% 93.36% 101.19% 100.00%
NOSH 202,643 201,578 202,937 202,650 202,080 203,917 207,230 -0.37%
  YoY % 0.53% -0.67% 0.14% 0.28% -0.90% -1.60% -
  Horiz. % 97.79% 97.27% 97.93% 97.79% 97.51% 98.40% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 35.32 % 19.06 % 31.21 % 63.95 % 23.99 % 30.69 % 37.07 % -0.80%
  YoY % 85.31% -38.93% -51.20% 166.57% -21.83% -17.21% -
  Horiz. % 95.28% 51.42% 84.19% 172.51% 64.72% 82.79% 100.00%
ROE 1.56 % 0.54 % 1.15 % 4.03 % 0.93 % 1.34 % 1.84 % -2.71%
  YoY % 188.89% -53.04% -71.46% 333.33% -30.60% -27.17% -
  Horiz. % 84.78% 29.35% 62.50% 219.02% 50.54% 72.83% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.31 3.99 5.13 9.09 5.21 6.32 7.01 -1.74%
  YoY % 58.15% -22.22% -43.56% 74.47% -17.56% -9.84% -
  Horiz. % 90.01% 56.92% 73.18% 129.67% 74.32% 90.16% 100.00%
EPS 2.23 0.76 1.60 5.81 1.25 1.94 2.60 -2.52%
  YoY % 193.42% -52.50% -72.46% 364.80% -35.57% -25.38% -
  Horiz. % 85.77% 29.23% 61.54% 223.46% 48.08% 74.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4300 1.4200 1.3900 1.4400 1.3500 1.4500 1.4100 0.23%
  YoY % 0.70% 2.16% -3.47% 6.67% -6.90% 2.84% -
  Horiz. % 101.42% 100.71% 98.58% 102.13% 95.74% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.98 3.76 4.87 8.62 4.93 6.04 6.81 -2.14%
  YoY % 59.04% -22.79% -43.50% 74.85% -18.38% -11.31% -
  Horiz. % 87.81% 55.21% 71.51% 126.58% 72.39% 88.69% 100.00%
EPS 2.11 0.72 1.52 5.51 1.18 1.85 2.52 -2.91%
  YoY % 193.06% -52.63% -72.41% 366.95% -36.22% -26.59% -
  Horiz. % 83.73% 28.57% 60.32% 218.65% 46.83% 73.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3569 1.3403 1.3208 1.3664 1.2774 1.3845 1.3682 -0.14%
  YoY % 1.24% 1.48% -3.34% 6.97% -7.74% 1.19% -
  Horiz. % 99.17% 97.96% 96.54% 99.87% 93.36% 101.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.4000 1.6700 1.4200 1.3800 1.1400 0.8400 0.8000 -
P/RPS 22.20 41.89 27.70 15.19 21.88 13.29 11.41 11.72%
  YoY % -47.00% 51.23% 82.36% -30.58% 64.64% 16.48% -
  Horiz. % 194.57% 367.13% 242.77% 133.13% 191.76% 116.48% 100.00%
P/EPS 62.86 219.74 88.75 23.75 91.20 43.30 30.77 12.63%
  YoY % -71.39% 147.59% 273.68% -73.96% 110.62% 40.72% -
  Horiz. % 204.29% 714.14% 288.43% 77.19% 296.39% 140.72% 100.00%
EY 1.59 0.46 1.13 4.21 1.10 2.31 3.25 -11.22%
  YoY % 245.65% -59.29% -73.16% 282.73% -52.38% -28.92% -
  Horiz. % 48.92% 14.15% 34.77% 129.54% 33.85% 71.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 1.18 1.02 0.96 0.84 0.58 0.57 9.44%
  YoY % -16.95% 15.69% 6.25% 14.29% 44.83% 1.75% -
  Horiz. % 171.93% 207.02% 178.95% 168.42% 147.37% 101.75% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 -
Price 1.8000 1.6600 1.4300 1.5100 1.2000 0.8000 0.8300 -
P/RPS 28.55 41.64 27.90 16.62 23.03 12.65 11.83 15.80%
  YoY % -31.44% 49.25% 67.87% -27.83% 82.06% 6.93% -
  Horiz. % 241.34% 351.99% 235.84% 140.49% 194.67% 106.93% 100.00%
P/EPS 80.82 218.42 89.37 25.99 96.00 41.24 31.92 16.73%
  YoY % -63.00% 144.40% 243.86% -72.93% 132.78% 29.20% -
  Horiz. % 253.20% 684.27% 279.98% 81.42% 300.75% 129.20% 100.00%
EY 1.24 0.46 1.12 3.85 1.04 2.43 3.13 -14.29%
  YoY % 169.57% -58.93% -70.91% 270.19% -57.20% -22.36% -
  Horiz. % 39.62% 14.70% 35.78% 123.00% 33.23% 77.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.26 1.17 1.03 1.05 0.89 0.55 0.59 13.47%
  YoY % 7.69% 13.59% -1.90% 17.98% 61.82% -6.78% -
  Horiz. % 213.56% 198.31% 174.58% 177.97% 150.85% 93.22% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

157  304  576  1414 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.045-0.01 
 DATAPRP 0.20-0.02 
 VIVOCOM 0.05+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.72-0.06 
 AT 0.090.00 
 LBICAP-WB 0.2050.00 
 HWGB 0.76+0.045 
 VIVOCOM-WE 0.035+0.01 
 LUSTER 0.165-0.005 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
PARTNERS & BROKERS