Highlights

[APEX] YoY TTM Result on 2013-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     18.05%    YoY -     80.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 42,223 54,641 75,211 54,400 47,846 53,067 41,936 0.11%
  YoY % -22.73% -27.35% 38.26% 13.70% -9.84% 26.54% -
  Horiz. % 100.68% 130.30% 179.35% 129.72% 114.09% 126.54% 100.00%
PBT 20,153 23,090 37,518 33,546 19,884 23,152 17,017 2.86%
  YoY % -12.72% -38.46% 11.84% 68.71% -14.12% 36.05% -
  Horiz. % 118.43% 135.69% 220.47% 197.13% 116.85% 136.05% 100.00%
Tax -3,924 -4,359 -6,479 -4,438 -3,743 -4,899 -977 26.05%
  YoY % 9.98% 32.72% -45.99% -18.57% 23.60% -401.43% -
  Horiz. % 401.64% 446.16% 663.15% 454.25% 383.11% 501.43% 100.00%
NP 16,229 18,731 31,039 29,108 16,141 18,253 16,040 0.20%
  YoY % -13.36% -39.65% 6.63% 80.34% -11.57% 13.80% -
  Horiz. % 101.18% 116.78% 193.51% 181.47% 100.63% 113.80% 100.00%
NP to SH 16,229 18,731 31,039 29,108 16,141 18,253 16,040 0.20%
  YoY % -13.36% -39.65% 6.63% 80.34% -11.57% 13.80% -
  Horiz. % 101.18% 116.78% 193.51% 181.47% 100.63% 113.80% 100.00%
Tax Rate 19.47 % 18.88 % 17.27 % 13.23 % 18.82 % 21.16 % 5.74 % 22.55%
  YoY % 3.13% 9.32% 30.54% -29.70% -11.06% 268.64% -
  Horiz. % 339.20% 328.92% 300.87% 230.49% 327.87% 368.64% 100.00%
Total Cost 25,994 35,910 44,172 25,292 31,705 34,814 25,896 0.06%
  YoY % -27.61% -18.70% 74.65% -20.23% -8.93% 34.44% -
  Horiz. % 100.38% 138.67% 170.57% 97.67% 122.43% 134.44% 100.00%
Net Worth 279,253 273,976 296,199 277,399 308,075 294,753 276,064 0.19%
  YoY % 1.93% -7.50% 6.78% -9.96% 4.52% 6.77% -
  Horiz. % 101.16% 99.24% 107.29% 100.48% 111.60% 106.77% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,146 24,370 16,195 10,000 8,188 6,226 6,303 8.25%
  YoY % -58.37% 50.48% 61.95% 22.13% 31.51% -1.22% -
  Horiz. % 160.96% 386.62% 256.93% 158.64% 129.90% 98.78% 100.00%
Div Payout % 62.52 % 130.11 % 52.18 % 34.35 % 50.73 % 34.11 % 39.30 % 8.04%
  YoY % -51.95% 149.35% 51.91% -32.29% 48.72% -13.21% -
  Horiz. % 159.08% 331.07% 132.77% 87.40% 129.08% 86.79% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 279,253 273,976 296,199 277,399 308,075 294,753 276,064 0.19%
  YoY % 1.93% -7.50% 6.78% -9.96% 4.52% 6.77% -
  Horiz. % 101.16% 99.24% 107.29% 100.48% 111.60% 106.77% 100.00%
NOSH 202,357 202,945 202,876 202,481 202,681 206,121 207,567 -0.42%
  YoY % -0.29% 0.03% 0.20% -0.10% -1.67% -0.70% -
  Horiz. % 97.49% 97.77% 97.74% 97.55% 97.65% 99.30% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 38.44 % 34.28 % 41.27 % 53.51 % 33.74 % 34.40 % 38.25 % 0.08%
  YoY % 12.14% -16.94% -22.87% 58.60% -1.92% -10.07% -
  Horiz. % 100.50% 89.62% 107.90% 139.90% 88.21% 89.93% 100.00%
ROE 5.81 % 6.84 % 10.48 % 10.49 % 5.24 % 6.19 % 5.81 % -
  YoY % -15.06% -34.73% -0.10% 100.19% -15.35% 6.54% -
  Horiz. % 100.00% 117.73% 180.38% 180.55% 90.19% 106.54% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.87 26.92 37.07 26.87 23.61 25.75 20.20 0.54%
  YoY % -22.47% -27.38% 37.96% 13.81% -8.31% 27.48% -
  Horiz. % 103.32% 133.27% 183.51% 133.02% 116.88% 127.48% 100.00%
EPS 8.02 9.23 15.30 14.38 7.96 8.86 7.73 0.62%
  YoY % -13.11% -39.67% 6.40% 80.65% -10.16% 14.62% -
  Horiz. % 103.75% 119.40% 197.93% 186.03% 102.98% 114.62% 100.00%
DPS 5.00 12.00 8.00 5.00 4.00 3.00 3.00 8.88%
  YoY % -58.33% 50.00% 60.00% 25.00% 33.33% 0.00% -
  Horiz. % 166.67% 400.00% 266.67% 166.67% 133.33% 100.00% 100.00%
NAPS 1.3800 1.3500 1.4600 1.3700 1.5200 1.4300 1.3300 0.62%
  YoY % 2.22% -7.53% 6.57% -9.87% 6.29% 7.52% -
  Horiz. % 103.76% 101.50% 109.77% 103.01% 114.29% 107.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.77 25.59 35.22 25.47 22.40 24.85 19.64 0.11%
  YoY % -22.74% -27.34% 38.28% 13.71% -9.86% 26.53% -
  Horiz. % 100.66% 130.30% 179.33% 129.68% 114.05% 126.53% 100.00%
EPS 7.60 8.77 14.53 13.63 7.56 8.55 7.51 0.20%
  YoY % -13.34% -39.64% 6.60% 80.29% -11.58% 13.85% -
  Horiz. % 101.20% 116.78% 193.48% 181.49% 100.67% 113.85% 100.00%
DPS 4.75 11.41 7.58 4.68 3.83 2.92 2.95 8.25%
  YoY % -58.37% 50.53% 61.97% 22.19% 31.16% -1.02% -
  Horiz. % 161.02% 386.78% 256.95% 158.64% 129.83% 98.98% 100.00%
NAPS 1.3076 1.2829 1.3869 1.2989 1.4426 1.3802 1.2927 0.19%
  YoY % 1.93% -7.50% 6.77% -9.96% 4.52% 6.77% -
  Horiz. % 101.15% 99.24% 107.29% 100.48% 111.60% 106.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.6500 1.3900 1.6000 1.1800 1.0300 0.8600 0.6600 -
P/RPS 7.91 5.16 4.32 4.39 4.36 3.34 3.27 15.85%
  YoY % 53.29% 19.44% -1.59% 0.69% 30.54% 2.14% -
  Horiz. % 241.90% 157.80% 132.11% 134.25% 133.33% 102.14% 100.00%
P/EPS 20.57 15.06 10.46 8.21 12.93 9.71 8.54 15.76%
  YoY % 36.59% 43.98% 27.41% -36.50% 33.16% 13.70% -
  Horiz. % 240.87% 176.35% 122.48% 96.14% 151.41% 113.70% 100.00%
EY 4.86 6.64 9.56 12.18 7.73 10.30 11.71 -13.62%
  YoY % -26.81% -30.54% -21.51% 57.57% -24.95% -12.04% -
  Horiz. % 41.50% 56.70% 81.64% 104.01% 66.01% 87.96% 100.00%
DY 3.03 8.63 5.00 4.24 3.88 3.49 4.55 -6.55%
  YoY % -64.89% 72.60% 17.92% 9.28% 11.17% -23.30% -
  Horiz. % 66.59% 189.67% 109.89% 93.19% 85.27% 76.70% 100.00%
P/NAPS 1.20 1.03 1.10 0.86 0.68 0.60 0.50 15.69%
  YoY % 16.50% -6.36% 27.91% 26.47% 13.33% 20.00% -
  Horiz. % 240.00% 206.00% 220.00% 172.00% 136.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 13/08/14 20/08/13 28/08/12 25/08/11 23/08/10 -
Price 1.6800 1.4500 1.4000 1.2600 1.2400 0.7700 0.7000 -
P/RPS 8.05 5.39 3.78 4.69 5.25 2.99 3.46 15.10%
  YoY % 49.35% 42.59% -19.40% -10.67% 75.59% -13.58% -
  Horiz. % 232.66% 155.78% 109.25% 135.55% 151.73% 86.42% 100.00%
P/EPS 20.95 15.71 9.15 8.76 15.57 8.70 9.06 14.98%
  YoY % 33.35% 71.69% 4.45% -43.74% 78.97% -3.97% -
  Horiz. % 231.24% 173.40% 100.99% 96.69% 171.85% 96.03% 100.00%
EY 4.77 6.37 10.93 11.41 6.42 11.50 11.04 -13.04%
  YoY % -25.12% -41.72% -4.21% 77.73% -44.17% 4.17% -
  Horiz. % 43.21% 57.70% 99.00% 103.35% 58.15% 104.17% 100.00%
DY 2.98 8.28 5.71 3.97 3.23 3.90 4.29 -5.89%
  YoY % -64.01% 45.01% 43.83% 22.91% -17.18% -9.09% -
  Horiz. % 69.46% 193.01% 133.10% 92.54% 75.29% 90.91% 100.00%
P/NAPS 1.22 1.07 0.96 0.92 0.82 0.54 0.53 14.89%
  YoY % 14.02% 11.46% 4.35% 12.20% 51.85% 1.89% -
  Horiz. % 230.19% 201.89% 181.13% 173.58% 154.72% 101.89% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers