Highlights

[APEX] YoY TTM Result on 2013-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -41.86%    YoY -     -41.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 40,433 44,024 78,915 61,579 47,002 53,857 44,435 -1.56%
  YoY % -8.16% -44.21% 28.15% 31.01% -12.73% 21.20% -
  Horiz. % 90.99% 99.08% 177.60% 138.58% 105.78% 121.20% 100.00%
PBT 18,159 19,752 39,597 22,053 32,778 23,115 19,134 -0.87%
  YoY % -8.07% -50.12% 79.55% -32.72% 41.80% 20.81% -
  Horiz. % 94.90% 103.23% 206.95% 115.26% 171.31% 120.81% 100.00%
Tax -4,196 -3,417 -6,747 -5,131 -3,678 -5,275 -1,143 24.18%
  YoY % -22.80% 49.36% -31.49% -39.51% 30.27% -361.50% -
  Horiz. % 367.10% 298.95% 590.29% 448.91% 321.78% 461.50% 100.00%
NP 13,963 16,335 32,850 16,922 29,100 17,840 17,991 -4.13%
  YoY % -14.52% -50.27% 94.13% -41.85% 63.12% -0.84% -
  Horiz. % 77.61% 90.80% 182.59% 94.06% 161.75% 99.16% 100.00%
NP to SH 13,963 16,335 32,850 16,922 29,100 17,840 17,991 -4.13%
  YoY % -14.52% -50.27% 94.13% -41.85% 63.12% -0.84% -
  Horiz. % 77.61% 90.80% 182.59% 94.06% 161.75% 99.16% 100.00%
Tax Rate 23.11 % 17.30 % 17.04 % 23.27 % 11.22 % 22.82 % 5.97 % 25.28%
  YoY % 33.58% 1.53% -26.77% 107.40% -50.83% 282.24% -
  Horiz. % 387.10% 289.78% 285.43% 389.78% 187.94% 382.24% 100.00%
Total Cost 26,470 27,689 46,065 44,657 17,902 36,017 26,444 0.02%
  YoY % -4.40% -39.89% 3.15% 149.45% -50.30% 36.20% -
  Horiz. % 100.10% 104.71% 174.20% 168.87% 67.70% 136.20% 100.00%
Net Worth 283,701 279,636 287,918 277,492 297,954 280,462 291,899 -0.47%
  YoY % 1.45% -2.88% 3.76% -6.87% 6.24% -3.92% -
  Horiz. % 97.19% 95.80% 98.64% 95.06% 102.07% 96.08% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 % 72.66 % 149.19 % 49.30 % 59.09 % 28.14 % 34.90 % 35.04 % 12.91%
  YoY % -51.30% 202.62% -16.57% 109.99% -19.37% -0.40% -
  Horiz. % 207.36% 425.77% 140.70% 168.64% 80.31% 99.60% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 283,701 279,636 287,918 277,492 297,954 280,462 291,899 -0.47%
  YoY % 1.45% -2.88% 3.76% -6.87% 6.24% -3.92% -
  Horiz. % 97.19% 95.80% 98.64% 95.06% 102.07% 96.08% 100.00%
NOSH 202,644 202,635 202,759 202,549 202,690 204,716 207,021 -0.36%
  YoY % 0.00% -0.06% 0.10% -0.07% -0.99% -1.11% -
  Horiz. % 97.89% 97.88% 97.94% 97.84% 97.91% 98.89% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 34.53 % 37.10 % 41.63 % 27.48 % 61.91 % 33.12 % 40.49 % -2.62%
  YoY % -6.93% -10.88% 51.49% -55.61% 86.93% -18.20% -
  Horiz. % 85.28% 91.63% 102.82% 67.87% 152.90% 81.80% 100.00%
ROE 4.92 % 5.84 % 11.41 % 6.10 % 9.77 % 6.36 % 6.16 % -3.67%
  YoY % -15.75% -48.82% 87.05% -37.56% 53.62% 3.25% -
  Horiz. % 79.87% 94.81% 185.23% 99.03% 158.60% 103.25% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.95 21.73 38.92 30.40 23.19 26.31 21.46 -1.21%
  YoY % -8.19% -44.17% 28.03% 31.09% -11.86% 22.60% -
  Horiz. % 92.96% 101.26% 181.36% 141.66% 108.06% 122.60% 100.00%
EPS 6.89 8.06 16.20 8.35 14.36 8.71 8.69 -3.79%
  YoY % -14.52% -50.25% 94.01% -41.85% 64.87% 0.23% -
  Horiz. % 79.29% 92.75% 186.42% 96.09% 165.25% 100.23% 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 1.4000 1.3800 1.4200 1.3700 1.4700 1.3700 1.4100 -0.12%
  YoY % 1.45% -2.82% 3.65% -6.80% 7.30% -2.84% -
  Horiz. % 99.29% 97.87% 100.71% 97.16% 104.26% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.93 20.61 36.95 28.83 22.01 25.22 20.81 -1.56%
  YoY % -8.15% -44.22% 28.17% 30.99% -12.73% 21.19% -
  Horiz. % 90.97% 99.04% 177.56% 138.54% 105.77% 121.19% 100.00%
EPS 6.54 7.65 15.38 7.92 13.63 8.35 8.42 -4.12%
  YoY % -14.51% -50.26% 94.19% -41.89% 63.23% -0.83% -
  Horiz. % 77.67% 90.86% 182.66% 94.06% 161.88% 99.17% 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 1.3284 1.3094 1.3482 1.2993 1.3952 1.3133 1.3668 -0.47%
  YoY % 1.45% -2.88% 3.76% -6.87% 6.24% -3.91% -
  Horiz. % 97.19% 95.80% 98.64% 95.06% 102.08% 96.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.5000 1.5500 1.5400 1.1700 1.1700 0.7500 0.6800 -
P/RPS 7.52 7.13 3.96 3.85 5.05 2.85 3.17 15.47%
  YoY % 5.47% 80.05% 2.86% -23.76% 77.19% -10.09% -
  Horiz. % 237.22% 224.92% 124.92% 121.45% 159.31% 89.91% 100.00%
P/EPS 21.77 19.23 9.51 14.00 8.15 8.61 7.82 18.59%
  YoY % 13.21% 102.21% -32.07% 71.78% -5.34% 10.10% -
  Horiz. % 278.39% 245.91% 121.61% 179.03% 104.22% 110.10% 100.00%
EY 4.59 5.20 10.52 7.14 12.27 11.62 12.78 -15.68%
  YoY % -11.73% -50.57% 47.34% -41.81% 5.59% -9.08% -
  Horiz. % 35.92% 40.69% 82.32% 55.87% 96.01% 90.92% 100.00%
DY 3.33 7.74 5.19 4.27 3.42 4.00 4.41 -4.57%
  YoY % -56.98% 49.13% 21.55% 24.85% -14.50% -9.30% -
  Horiz. % 75.51% 175.51% 117.69% 96.83% 77.55% 90.70% 100.00%
P/NAPS 1.07 1.12 1.08 0.85 0.80 0.55 0.48 14.28%
  YoY % -4.46% 3.70% 27.06% 6.25% 45.45% 14.58% -
  Horiz. % 222.92% 233.33% 225.00% 177.08% 166.67% 114.58% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 -
Price 1.5600 1.9200 1.5000 1.1900 1.1300 0.8100 0.7500 -
P/RPS 7.82 8.84 3.85 3.91 4.87 3.08 3.49 14.38%
  YoY % -11.54% 129.61% -1.53% -19.71% 58.12% -11.75% -
  Horiz. % 224.07% 253.30% 110.32% 112.03% 139.54% 88.25% 100.00%
P/EPS 22.64 23.82 9.26 14.24 7.87 9.29 8.63 17.42%
  YoY % -4.95% 157.24% -34.97% 80.94% -15.29% 7.65% -
  Horiz. % 262.34% 276.01% 107.30% 165.01% 91.19% 107.65% 100.00%
EY 4.42 4.20 10.80 7.02 12.71 10.76 11.59 -14.83%
  YoY % 5.24% -61.11% 53.85% -44.77% 18.12% -7.16% -
  Horiz. % 38.14% 36.24% 93.18% 60.57% 109.66% 92.84% 100.00%
DY 3.21 6.25 5.33 4.20 3.54 3.70 4.00 -3.60%
  YoY % -48.64% 17.26% 26.90% 18.64% -4.32% -7.50% -
  Horiz. % 80.25% 156.25% 133.25% 105.00% 88.50% 92.50% 100.00%
P/NAPS 1.11 1.39 1.06 0.87 0.77 0.59 0.53 13.10%
  YoY % -20.14% 31.13% 21.84% 12.99% 30.51% 11.32% -
  Horiz. % 209.43% 262.26% 200.00% 164.15% 145.28% 111.32% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers