Highlights

[APEX] YoY TTM Result on 2015-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -12.79%    YoY -     -50.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 40,363 44,290 40,433 44,024 78,915 61,579 47,002 -2.50%
  YoY % -8.87% 9.54% -8.16% -44.21% 28.15% 31.01% -
  Horiz. % 85.88% 94.23% 86.02% 93.66% 167.90% 131.01% 100.00%
PBT 11,650 18,171 18,159 19,752 39,597 22,053 32,778 -15.83%
  YoY % -35.89% 0.07% -8.07% -50.12% 79.55% -32.72% -
  Horiz. % 35.54% 55.44% 55.40% 60.26% 120.80% 67.28% 100.00%
Tax -3,250 -4,145 -4,196 -3,417 -6,747 -5,131 -3,678 -2.04%
  YoY % 21.59% 1.22% -22.80% 49.36% -31.49% -39.51% -
  Horiz. % 88.36% 112.70% 114.08% 92.90% 183.44% 139.51% 100.00%
NP 8,400 14,026 13,963 16,335 32,850 16,922 29,100 -18.70%
  YoY % -40.11% 0.45% -14.52% -50.27% 94.13% -41.85% -
  Horiz. % 28.87% 48.20% 47.98% 56.13% 112.89% 58.15% 100.00%
NP to SH 8,400 14,026 13,963 16,335 32,850 16,922 29,100 -18.70%
  YoY % -40.11% 0.45% -14.52% -50.27% 94.13% -41.85% -
  Horiz. % 28.87% 48.20% 47.98% 56.13% 112.89% 58.15% 100.00%
Tax Rate 27.90 % 22.81 % 23.11 % 17.30 % 17.04 % 23.27 % 11.22 % 16.39%
  YoY % 22.31% -1.30% 33.58% 1.53% -26.77% 107.40% -
  Horiz. % 248.66% 203.30% 205.97% 154.19% 151.87% 207.40% 100.00%
Total Cost 31,963 30,264 26,470 27,689 46,065 44,657 17,902 10.14%
  YoY % 5.61% 14.33% -4.40% -39.89% 3.15% 149.45% -
  Horiz. % 178.54% 169.05% 147.86% 154.67% 257.32% 249.45% 100.00%
Net Worth 297,880 285,723 283,701 279,636 287,918 277,492 297,954 -0.00%
  YoY % 4.25% 0.71% 1.45% -2.88% 3.76% -6.87% -
  Horiz. % 99.98% 95.90% 95.22% 93.85% 96.63% 93.13% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 4,052 10,132 10,146 24,370 16,195 10,000 8,188 -11.06%
  YoY % -60.00% -0.14% -58.37% 50.48% 61.95% 22.13% -
  Horiz. % 49.50% 123.74% 123.91% 297.62% 197.79% 122.13% 100.00%
Div Payout % 48.25 % 72.24 % 72.66 % 149.19 % 49.30 % 59.09 % 28.14 % 9.40%
  YoY % -33.21% -0.58% -51.30% 202.62% -16.57% 109.99% -
  Horiz. % 171.46% 256.72% 258.21% 530.17% 175.20% 209.99% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 297,880 285,723 283,701 279,636 287,918 277,492 297,954 -0.00%
  YoY % 4.25% 0.71% 1.45% -2.88% 3.76% -6.87% -
  Horiz. % 99.98% 95.90% 95.22% 93.85% 96.63% 93.13% 100.00%
NOSH 202,640 202,641 202,644 202,635 202,759 202,549 202,690 -0.00%
  YoY % -0.00% -0.00% 0.00% -0.06% 0.10% -0.07% -
  Horiz. % 99.98% 99.98% 99.98% 99.97% 100.03% 99.93% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 20.81 % 31.67 % 34.53 % 37.10 % 41.63 % 27.48 % 61.91 % -16.61%
  YoY % -34.29% -8.28% -6.93% -10.88% 51.49% -55.61% -
  Horiz. % 33.61% 51.15% 55.77% 59.93% 67.24% 44.39% 100.00%
ROE 2.82 % 4.91 % 4.92 % 5.84 % 11.41 % 6.10 % 9.77 % -18.70%
  YoY % -42.57% -0.20% -15.75% -48.82% 87.05% -37.56% -
  Horiz. % 28.86% 50.26% 50.36% 59.77% 116.79% 62.44% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.92 21.86 19.95 21.73 38.92 30.40 23.19 -2.50%
  YoY % -8.87% 9.57% -8.19% -44.17% 28.03% 31.09% -
  Horiz. % 85.90% 94.26% 86.03% 93.70% 167.83% 131.09% 100.00%
EPS 4.15 6.92 6.89 8.06 16.20 8.35 14.36 -18.68%
  YoY % -40.03% 0.44% -14.52% -50.25% 94.01% -41.85% -
  Horiz. % 28.90% 48.19% 47.98% 56.13% 112.81% 58.15% 100.00%
DPS 2.00 5.00 5.00 12.00 8.00 5.00 4.00 -10.91%
  YoY % -60.00% 0.00% -58.33% 50.00% 60.00% 25.00% -
  Horiz. % 50.00% 125.00% 125.00% 300.00% 200.00% 125.00% 100.00%
NAPS 1.4700 1.4100 1.4000 1.3800 1.4200 1.3700 1.4700 -
  YoY % 4.26% 0.71% 1.45% -2.82% 3.65% -6.80% -
  Horiz. % 100.00% 95.92% 95.24% 93.88% 96.60% 93.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.90 20.74 18.93 20.61 36.95 28.83 22.01 -2.51%
  YoY % -8.87% 9.56% -8.15% -44.22% 28.17% 30.99% -
  Horiz. % 85.87% 94.23% 86.01% 93.64% 167.88% 130.99% 100.00%
EPS 3.93 6.57 6.54 7.65 15.38 7.92 13.63 -18.71%
  YoY % -40.18% 0.46% -14.51% -50.26% 94.19% -41.89% -
  Horiz. % 28.83% 48.20% 47.98% 56.13% 112.84% 58.11% 100.00%
DPS 1.90 4.74 4.75 11.41 7.58 4.68 3.83 -11.02%
  YoY % -59.92% -0.21% -58.37% 50.53% 61.97% 22.19% -
  Horiz. % 49.61% 123.76% 124.02% 297.91% 197.91% 122.19% 100.00%
NAPS 1.3948 1.3379 1.3284 1.3094 1.3482 1.2993 1.3952 -0.00%
  YoY % 4.25% 0.72% 1.45% -2.88% 3.76% -6.87% -
  Horiz. % 99.97% 95.89% 95.21% 93.85% 96.63% 93.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.9500 1.6700 1.5000 1.5500 1.5400 1.1700 1.1700 -
P/RPS 4.77 7.64 7.52 7.13 3.96 3.85 5.05 -0.95%
  YoY % -37.57% 1.60% 5.47% 80.05% 2.86% -23.76% -
  Horiz. % 94.46% 151.29% 148.91% 141.19% 78.42% 76.24% 100.00%
P/EPS 22.92 24.13 21.77 19.23 9.51 14.00 8.15 18.80%
  YoY % -5.01% 10.84% 13.21% 102.21% -32.07% 71.78% -
  Horiz. % 281.23% 296.07% 267.12% 235.95% 116.69% 171.78% 100.00%
EY 4.36 4.14 4.59 5.20 10.52 7.14 12.27 -15.83%
  YoY % 5.31% -9.80% -11.73% -50.57% 47.34% -41.81% -
  Horiz. % 35.53% 33.74% 37.41% 42.38% 85.74% 58.19% 100.00%
DY 2.11 2.99 3.33 7.74 5.19 4.27 3.42 -7.73%
  YoY % -29.43% -10.21% -56.98% 49.13% 21.55% 24.85% -
  Horiz. % 61.70% 87.43% 97.37% 226.32% 151.75% 124.85% 100.00%
P/NAPS 0.65 1.18 1.07 1.12 1.08 0.85 0.80 -3.40%
  YoY % -44.92% 10.28% -4.46% 3.70% 27.06% 6.25% -
  Horiz. % 81.25% 147.50% 133.75% 140.00% 135.00% 106.25% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 30/11/17 24/11/16 23/11/15 27/11/14 26/11/13 20/11/12 -
Price 0.9800 1.6300 1.5600 1.9200 1.5000 1.1900 1.1300 -
P/RPS 4.92 7.46 7.82 8.84 3.85 3.91 4.87 0.17%
  YoY % -34.05% -4.60% -11.54% 129.61% -1.53% -19.71% -
  Horiz. % 101.03% 153.18% 160.57% 181.52% 79.06% 80.29% 100.00%
P/EPS 23.64 23.55 22.64 23.82 9.26 14.24 7.87 20.11%
  YoY % 0.38% 4.02% -4.95% 157.24% -34.97% 80.94% -
  Horiz. % 300.38% 299.24% 287.67% 302.67% 117.66% 180.94% 100.00%
EY 4.23 4.25 4.42 4.20 10.80 7.02 12.71 -16.75%
  YoY % -0.47% -3.85% 5.24% -61.11% 53.85% -44.77% -
  Horiz. % 33.28% 33.44% 34.78% 33.04% 84.97% 55.23% 100.00%
DY 2.04 3.07 3.21 6.25 5.33 4.20 3.54 -8.77%
  YoY % -33.55% -4.36% -48.64% 17.26% 26.90% 18.64% -
  Horiz. % 57.63% 86.72% 90.68% 176.55% 150.56% 118.64% 100.00%
P/NAPS 0.67 1.16 1.11 1.39 1.06 0.87 0.77 -2.29%
  YoY % -42.24% 4.50% -20.14% 31.13% 21.84% 12.99% -
  Horiz. % 87.01% 150.65% 144.16% 180.52% 137.66% 112.99% 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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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