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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers