Highlights

[APEX] YoY Quarter Result on 2019-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -41.62%    YoY -     -36.13%
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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers