Highlights

[APEX] YoY Quarter Result on 2017-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 15-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     43.86%    YoY -     194.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 9,299 10,953 12,777 8,037 10,403 18,411 10,530 -2.05%
  YoY % -15.10% -14.28% 58.98% -22.74% -43.50% 74.84% -
  Horiz. % 88.31% 104.02% 121.34% 76.32% 98.79% 174.84% 100.00%
PBT 2,505 3,774 5,630 2,358 4,150 13,669 3,366 -4.80%
  YoY % -33.62% -32.97% 138.76% -43.18% -69.64% 306.09% -
  Horiz. % 74.42% 112.12% 167.26% 70.05% 123.29% 406.09% 100.00%
Tax -785 -1,081 -1,117 -826 -903 -1,895 -840 -1.12%
  YoY % 27.38% 3.22% -35.23% 8.53% 52.35% -125.60% -
  Horiz. % 93.45% 128.69% 132.98% 98.33% 107.50% 225.60% 100.00%
NP 1,720 2,693 4,513 1,532 3,247 11,774 2,526 -6.20%
  YoY % -36.13% -40.33% 194.58% -52.82% -72.42% 366.11% -
  Horiz. % 68.09% 106.61% 178.66% 60.65% 128.54% 466.11% 100.00%
NP to SH 1,720 2,693 4,513 1,532 3,247 11,774 2,526 -6.20%
  YoY % -36.13% -40.33% 194.58% -52.82% -72.42% 366.11% -
  Horiz. % 68.09% 106.61% 178.66% 60.65% 128.54% 466.11% 100.00%
Tax Rate 31.34 % 28.64 % 19.84 % 35.03 % 21.76 % 13.86 % 24.96 % 3.86%
  YoY % 9.43% 44.35% -43.36% 60.98% 57.00% -44.47% -
  Horiz. % 125.56% 114.74% 79.49% 140.34% 87.18% 55.53% 100.00%
Total Cost 7,579 8,260 8,264 6,505 7,156 6,637 8,004 -0.90%
  YoY % -8.24% -0.05% 27.04% -9.10% 7.82% -17.08% -
  Horiz. % 94.69% 103.20% 103.25% 81.27% 89.41% 82.92% 100.00%
Net Worth 301,933 309,666 289,779 286,242 282,083 291,816 272,808 1.70%
  YoY % -2.50% 6.86% 1.24% 1.47% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 4,052 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 235.63 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 301,933 309,666 289,779 286,242 282,083 291,816 272,808 1.70%
  YoY % -2.50% 6.86% 1.24% 1.47% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
NOSH 202,640 213,563 202,643 201,578 202,937 202,650 202,080 0.05%
  YoY % -5.11% 5.39% 0.53% -0.67% 0.14% 0.28% -
  Horiz. % 100.28% 105.68% 100.28% 99.75% 100.42% 100.28% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 18.50 % 24.59 % 35.32 % 19.06 % 31.21 % 63.95 % 23.99 % -4.24%
  YoY % -24.77% -30.38% 85.31% -38.93% -51.20% 166.57% -
  Horiz. % 77.12% 102.50% 147.23% 79.45% 130.10% 266.57% 100.00%
ROE 0.57 % 0.87 % 1.56 % 0.54 % 1.15 % 4.03 % 0.93 % -7.83%
  YoY % -34.48% -44.23% 188.89% -53.04% -71.46% 333.33% -
  Horiz. % 61.29% 93.55% 167.74% 58.06% 123.66% 433.33% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.59 5.13 6.31 3.99 5.13 9.09 5.21 -2.09%
  YoY % -10.53% -18.70% 58.15% -22.22% -43.56% 74.47% -
  Horiz. % 88.10% 98.46% 121.11% 76.58% 98.46% 174.47% 100.00%
EPS 0.85 1.33 2.23 0.76 1.60 5.81 1.25 -6.22%
  YoY % -36.09% -40.36% 193.42% -52.50% -72.46% 364.80% -
  Horiz. % 68.00% 106.40% 178.40% 60.80% 128.00% 464.80% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 1.4900 1.4500 1.4300 1.4200 1.3900 1.4400 1.3500 1.66%
  YoY % 2.76% 1.40% 0.70% 2.16% -3.47% 6.67% -
  Horiz. % 110.37% 107.41% 105.93% 105.19% 102.96% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.35 5.13 5.98 3.76 4.87 8.62 4.93 -2.06%
  YoY % -15.20% -14.21% 59.04% -22.79% -43.50% 74.85% -
  Horiz. % 88.24% 104.06% 121.30% 76.27% 98.78% 174.85% 100.00%
EPS 0.81 1.33 2.11 0.72 1.52 5.51 1.18 -6.08%
  YoY % -39.10% -36.97% 193.06% -52.63% -72.41% 366.95% -
  Horiz. % 68.64% 112.71% 178.81% 61.02% 128.81% 466.95% 100.00%
DPS 1.90 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. % 100.00% - - - - - -
NAPS 1.4138 1.4500 1.3569 1.3403 1.3208 1.3664 1.2774 1.70%
  YoY % -2.50% 6.86% 1.24% 1.48% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.0500 1.0800 1.4000 1.6700 1.4200 1.3800 1.1400 -
P/RPS 22.88 21.06 22.20 41.89 27.70 15.19 21.88 0.75%
  YoY % 8.64% -5.14% -47.00% 51.23% 82.36% -30.58% -
  Horiz. % 104.57% 96.25% 101.46% 191.45% 126.60% 69.42% 100.00%
P/EPS 123.70 85.65 62.86 219.74 88.75 23.75 91.20 5.21%
  YoY % 44.42% 36.26% -71.39% 147.59% 273.68% -73.96% -
  Horiz. % 135.64% 93.91% 68.93% 240.94% 97.31% 26.04% 100.00%
EY 0.81 1.17 1.59 0.46 1.13 4.21 1.10 -4.97%
  YoY % -30.77% -26.42% 245.65% -59.29% -73.16% 282.73% -
  Horiz. % 73.64% 106.36% 144.55% 41.82% 102.73% 382.73% 100.00%
DY 1.90 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. % 100.00% - - - - - -
P/NAPS 0.70 0.74 0.98 1.18 1.02 0.96 0.84 -2.99%
  YoY % -5.41% -24.49% -16.95% 15.69% 6.25% 14.29% -
  Horiz. % 83.33% 88.10% 116.67% 140.48% 121.43% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 - 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 -
Price 0.9800 1.0200 1.8000 1.6600 1.4300 1.5100 1.2000 -
P/RPS 21.36 19.89 28.55 41.64 27.90 16.62 23.03 -1.25%
  YoY % 7.39% -30.33% -31.44% 49.25% 67.87% -27.83% -
  Horiz. % 92.75% 86.37% 123.97% 180.81% 121.15% 72.17% 100.00%
P/EPS 115.46 80.89 80.82 218.42 89.37 25.99 96.00 3.12%
  YoY % 42.74% 0.09% -63.00% 144.40% 243.86% -72.93% -
  Horiz. % 120.27% 84.26% 84.19% 227.52% 93.09% 27.07% 100.00%
EY 0.87 1.24 1.24 0.46 1.12 3.85 1.04 -2.93%
  YoY % -29.84% 0.00% 169.57% -58.93% -70.91% 270.19% -
  Horiz. % 83.65% 119.23% 119.23% 44.23% 107.69% 370.19% 100.00%
DY 2.04 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. % 100.00% - - - - - -
P/NAPS 0.66 0.70 1.26 1.17 1.03 1.05 0.89 -4.86%
  YoY % -5.71% -44.44% 7.69% 13.59% -1.90% 17.98% -
  Horiz. % 74.16% 78.65% 141.57% 131.46% 115.73% 117.98% 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.
 


 

227  485  517  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.160.00 
 ARMADA 0.345-0.03 
 ASB 0.19-0.03 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.26+0.055 
 DSONIC-WA 0.495+0.11 
 MYEG 1.13-0.05 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers