Highlights

[APEX] YoY TTM Result on 2017-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     10.03%    YoY -     -8.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 38,865 37,286 39,726 44,794 42,223 54,641 75,211 -10.41%
  YoY % 4.23% -6.14% -11.31% 6.09% -22.73% -27.35% -
  Horiz. % 51.67% 49.58% 52.82% 59.56% 56.14% 72.65% 100.00%
PBT 12,954 14,035 10,327 19,228 20,153 23,090 37,518 -16.23%
  YoY % -7.70% 35.91% -46.29% -4.59% -12.72% -38.46% -
  Horiz. % 34.53% 37.41% 27.53% 51.25% 53.72% 61.54% 100.00%
Tax -3,988 -3,893 -2,913 -4,389 -3,924 -4,359 -6,479 -7.76%
  YoY % -2.44% -33.64% 33.63% -11.85% 9.98% 32.72% -
  Horiz. % 61.55% 60.09% 44.96% 67.74% 60.56% 67.28% 100.00%
NP 8,966 10,142 7,414 14,839 16,229 18,731 31,039 -18.68%
  YoY % -11.60% 36.80% -50.04% -8.56% -13.36% -39.65% -
  Horiz. % 28.89% 32.68% 23.89% 47.81% 52.29% 60.35% 100.00%
NP to SH 8,966 10,142 7,414 14,839 16,229 18,731 31,039 -18.68%
  YoY % -11.60% 36.80% -50.04% -8.56% -13.36% -39.65% -
  Horiz. % 28.89% 32.68% 23.89% 47.81% 52.29% 60.35% 100.00%
Tax Rate 30.79 % 27.74 % 28.21 % 22.83 % 19.47 % 18.88 % 17.27 % 10.11%
  YoY % 10.99% -1.67% 23.57% 17.26% 3.13% 9.32% -
  Horiz. % 178.29% 160.63% 163.35% 132.19% 112.74% 109.32% 100.00%
Total Cost 29,899 27,144 32,312 29,955 25,994 35,910 44,172 -6.29%
  YoY % 10.15% -15.99% 7.87% 15.24% -27.61% -18.70% -
  Horiz. % 67.69% 61.45% 73.15% 67.81% 58.85% 81.30% 100.00%
Net Worth 308,012 303,960 293,828 283,697 279,253 273,976 296,199 0.65%
  YoY % 1.33% 3.45% 3.57% 1.59% 1.93% -7.50% -
  Horiz. % 103.99% 102.62% 99.20% 95.78% 94.28% 92.50% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 4,052 4,052 10,132 10,146 24,370 16,195 -
  YoY % 0.00% 0.00% -60.00% -0.14% -58.37% 50.48% -
  Horiz. % 0.00% 25.02% 25.02% 62.56% 62.65% 150.48% 100.00%
Div Payout % - % 39.96 % 54.66 % 68.28 % 62.52 % 130.11 % 52.18 % -
  YoY % 0.00% -26.89% -19.95% 9.21% -51.95% 149.35% -
  Horiz. % 0.00% 76.58% 104.75% 130.85% 119.82% 249.35% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 308,012 303,960 293,828 283,697 279,253 273,976 296,199 0.65%
  YoY % 1.33% 3.45% 3.57% 1.59% 1.93% -7.50% -
  Horiz. % 103.99% 102.62% 99.20% 95.78% 94.28% 92.50% 100.00%
NOSH 202,640 202,640 202,640 202,641 202,357 202,945 202,876 -0.02%
  YoY % 0.00% 0.00% -0.00% 0.14% -0.29% 0.03% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.74% 100.03% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 23.07 % 27.20 % 18.66 % 33.13 % 38.44 % 34.28 % 41.27 % -9.23%
  YoY % -15.18% 45.77% -43.68% -13.81% 12.14% -16.94% -
  Horiz. % 55.90% 65.91% 45.21% 80.28% 93.14% 83.06% 100.00%
ROE 2.91 % 3.34 % 2.52 % 5.23 % 5.81 % 6.84 % 10.48 % -19.21%
  YoY % -12.87% 32.54% -51.82% -9.98% -15.06% -34.73% -
  Horiz. % 27.77% 31.87% 24.05% 49.90% 55.44% 65.27% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.18 18.40 19.60 22.11 20.87 26.92 37.07 -10.39%
  YoY % 4.24% -6.12% -11.35% 5.94% -22.47% -27.38% -
  Horiz. % 51.74% 49.64% 52.87% 59.64% 56.30% 72.62% 100.00%
EPS 4.42 5.00 3.66 7.32 8.02 9.23 15.30 -18.68%
  YoY % -11.60% 36.61% -50.00% -8.73% -13.11% -39.67% -
  Horiz. % 28.89% 32.68% 23.92% 47.84% 52.42% 60.33% 100.00%
DPS 0.00 2.00 2.00 5.00 5.00 12.00 8.00 -
  YoY % 0.00% 0.00% -60.00% 0.00% -58.33% 50.00% -
  Horiz. % 0.00% 25.00% 25.00% 62.50% 62.50% 150.00% 100.00%
NAPS 1.5200 1.5000 1.4500 1.4000 1.3800 1.3500 1.4600 0.67%
  YoY % 1.33% 3.45% 3.57% 1.45% 2.22% -7.53% -
  Horiz. % 104.11% 102.74% 99.32% 95.89% 94.52% 92.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.20 17.46 18.60 20.97 19.77 25.59 35.22 -10.41%
  YoY % 4.24% -6.13% -11.30% 6.07% -22.74% -27.34% -
  Horiz. % 51.68% 49.57% 52.81% 59.54% 56.13% 72.66% 100.00%
EPS 4.20 4.75 3.47 6.95 7.60 8.77 14.53 -18.67%
  YoY % -11.58% 36.89% -50.07% -8.55% -13.34% -39.64% -
  Horiz. % 28.91% 32.69% 23.88% 47.83% 52.31% 60.36% 100.00%
DPS 0.00 1.90 1.90 4.74 4.75 11.41 7.58 -
  YoY % 0.00% 0.00% -59.92% -0.21% -58.37% 50.53% -
  Horiz. % 0.00% 25.07% 25.07% 62.53% 62.66% 150.53% 100.00%
NAPS 1.4423 1.4233 1.3758 1.3284 1.3076 1.2829 1.3869 0.65%
  YoY % 1.33% 3.45% 3.57% 1.59% 1.93% -7.50% -
  Horiz. % 103.99% 102.62% 99.20% 95.78% 94.28% 92.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.9500 0.9200 0.9600 1.6700 1.6500 1.3900 1.6000 -
P/RPS 4.95 5.00 4.90 7.55 7.91 5.16 4.32 2.29%
  YoY % -1.00% 2.04% -35.10% -4.55% 53.29% 19.44% -
  Horiz. % 114.58% 115.74% 113.43% 174.77% 183.10% 119.44% 100.00%
P/EPS 21.47 18.38 26.24 22.81 20.57 15.06 10.46 12.72%
  YoY % 16.81% -29.95% 15.04% 10.89% 36.59% 43.98% -
  Horiz. % 205.26% 175.72% 250.86% 218.07% 196.65% 143.98% 100.00%
EY 4.66 5.44 3.81 4.38 4.86 6.64 9.56 -11.28%
  YoY % -14.34% 42.78% -13.01% -9.88% -26.81% -30.54% -
  Horiz. % 48.74% 56.90% 39.85% 45.82% 50.84% 69.46% 100.00%
DY 0.00 2.17 2.08 2.99 3.03 8.63 5.00 -
  YoY % 0.00% 4.33% -30.43% -1.32% -64.89% 72.60% -
  Horiz. % 0.00% 43.40% 41.60% 59.80% 60.60% 172.60% 100.00%
P/NAPS 0.63 0.61 0.66 1.19 1.20 1.03 1.10 -8.86%
  YoY % 3.28% -7.58% -44.54% -0.83% 16.50% -6.36% -
  Horiz. % 57.27% 55.45% 60.00% 108.18% 109.09% 93.64% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 24/08/17 23/08/16 25/08/15 13/08/14 -
Price 1.1100 0.8450 0.9300 1.6000 1.6800 1.4500 1.4000 -
P/RPS 5.79 4.59 4.74 7.24 8.05 5.39 3.78 7.36%
  YoY % 26.14% -3.16% -34.53% -10.06% 49.35% 42.59% -
  Horiz. % 153.17% 121.43% 125.40% 191.53% 212.96% 142.59% 100.00%
P/EPS 25.09 16.88 25.42 21.85 20.95 15.71 9.15 18.29%
  YoY % 48.64% -33.60% 16.34% 4.30% 33.35% 71.69% -
  Horiz. % 274.21% 184.48% 277.81% 238.80% 228.96% 171.69% 100.00%
EY 3.99 5.92 3.93 4.58 4.77 6.37 10.93 -15.45%
  YoY % -32.60% 50.64% -14.19% -3.98% -25.12% -41.72% -
  Horiz. % 36.51% 54.16% 35.96% 41.90% 43.64% 58.28% 100.00%
DY 0.00 2.37 2.15 3.13 2.98 8.28 5.71 -
  YoY % 0.00% 10.23% -31.31% 5.03% -64.01% 45.01% -
  Horiz. % 0.00% 41.51% 37.65% 54.82% 52.19% 145.01% 100.00%
P/NAPS 0.73 0.56 0.64 1.14 1.22 1.07 0.96 -4.46%
  YoY % 30.36% -12.50% -43.86% -6.56% 14.02% 11.46% -
  Horiz. % 76.04% 58.33% 66.67% 118.75% 127.08% 111.46% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!
PARTNERS & BROKERS