Highlights

[APEX] YoY TTM Result on 2014-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -12.52%    YoY -     13.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 43,878 36,727 45,917 72,203 68,056 47,376 51,369 -2.59%
  YoY % 19.47% -20.01% -36.41% 6.09% 43.65% -7.77% -
  Horiz. % 85.42% 71.50% 89.39% 140.56% 132.48% 92.23% 100.00%
PBT 18,414 14,438 22,127 34,635 31,165 29,780 23,504 -3.98%
  YoY % 27.54% -34.75% -36.11% 11.13% 4.65% 26.70% -
  Horiz. % 78.34% 61.43% 94.14% 147.36% 132.59% 126.70% 100.00%
Tax -4,374 -3,933 -3,709 -5,897 -5,738 -3,693 -5,148 -2.68%
  YoY % -11.21% -6.04% 37.10% -2.77% -55.38% 28.26% -
  Horiz. % 84.97% 76.40% 72.05% 114.55% 111.46% 71.74% 100.00%
NP 14,040 10,505 18,418 28,738 25,427 26,087 18,356 -4.37%
  YoY % 33.65% -42.96% -35.91% 13.02% -2.53% 42.12% -
  Horiz. % 76.49% 57.23% 100.34% 156.56% 138.52% 142.12% 100.00%
NP to SH 14,040 10,505 18,418 28,738 25,427 26,087 18,356 -4.37%
  YoY % 33.65% -42.96% -35.91% 13.02% -2.53% 42.12% -
  Horiz. % 76.49% 57.23% 100.34% 156.56% 138.52% 142.12% 100.00%
Tax Rate 23.75 % 27.24 % 16.76 % 17.03 % 18.41 % 12.40 % 21.90 % 1.36%
  YoY % -12.81% 62.53% -1.59% -7.50% 48.47% -43.38% -
  Horiz. % 108.45% 124.38% 76.53% 77.76% 84.06% 56.62% 100.00%
Total Cost 29,838 26,222 27,499 43,465 42,629 21,289 33,013 -1.67%
  YoY % 13.79% -4.64% -36.73% 1.96% 100.24% -35.51% -
  Horiz. % 90.38% 79.43% 83.30% 131.66% 129.13% 64.49% 100.00%
Net Worth 289,775 285,726 286,121 292,440 285,442 264,000 288,635 0.07%
  YoY % 1.42% -0.14% -2.16% 2.45% 8.12% -8.54% -
  Horiz. % 100.39% 98.99% 99.13% 101.32% 98.89% 91.46% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,052 10,132 10,146 24,370 16,195 10,000 8,188 -11.05%
  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 % 28.87 % 96.45 % 55.09 % 84.80 % 63.69 % 38.33 % 44.61 % -6.99%
  YoY % -70.07% 75.08% -35.04% 33.14% 66.16% -14.08% -
  Horiz. % 64.72% 216.21% 123.49% 190.09% 142.77% 85.92% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 289,775 285,726 286,121 292,440 285,442 264,000 288,635 0.07%
  YoY % 1.42% -0.14% -2.16% 2.45% 8.12% -8.54% -
  Horiz. % 100.39% 98.99% 99.13% 101.32% 98.89% 91.46% 100.00%
NOSH 202,640 202,643 202,923 203,083 202,441 200,000 204,705 -0.17%
  YoY % -0.00% -0.14% -0.08% 0.32% 1.22% -2.30% -
  Horiz. % 98.99% 98.99% 99.13% 99.21% 98.89% 97.70% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 32.00 % 28.60 % 40.11 % 39.80 % 37.36 % 55.06 % 35.73 % -1.82%
  YoY % 11.89% -28.70% 0.78% 6.53% -32.15% 54.10% -
  Horiz. % 89.56% 80.04% 112.26% 111.39% 104.56% 154.10% 100.00%
ROE 4.85 % 3.68 % 6.44 % 9.83 % 8.91 % 9.88 % 6.36 % -4.41%
  YoY % 31.79% -42.86% -34.49% 10.33% -9.82% 55.35% -
  Horiz. % 76.26% 57.86% 101.26% 154.56% 140.09% 155.35% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 21.65 18.12 22.63 35.55 33.62 23.69 25.09 -2.43%
  YoY % 19.48% -19.93% -36.34% 5.74% 41.92% -5.58% -
  Horiz. % 86.29% 72.22% 90.20% 141.69% 134.00% 94.42% 100.00%
EPS 6.93 5.18 9.08 14.15 12.56 13.04 8.97 -4.21%
  YoY % 33.78% -42.95% -35.83% 12.66% -3.68% 45.37% -
  Horiz. % 77.26% 57.75% 101.23% 157.75% 140.02% 145.37% 100.00%
DPS 2.00 5.00 5.00 12.00 8.00 5.00 4.00 -10.90%
  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 1.4300 1.4100 1.4100 1.4400 1.4100 1.3200 1.4100 0.23%
  YoY % 1.42% 0.00% -2.08% 2.13% 6.82% -6.38% -
  Horiz. % 101.42% 100.00% 100.00% 102.13% 100.00% 93.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.55 17.20 21.50 33.81 31.87 22.18 24.05 -2.58%
  YoY % 19.48% -20.00% -36.41% 6.09% 43.69% -7.78% -
  Horiz. % 85.45% 71.52% 89.40% 140.58% 132.52% 92.22% 100.00%
EPS 6.57 4.92 8.62 13.46 11.91 12.22 8.60 -4.38%
  YoY % 33.54% -42.92% -35.96% 13.01% -2.54% 42.09% -
  Horiz. % 76.40% 57.21% 100.23% 156.51% 138.49% 142.09% 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 1.3569 1.3379 1.3398 1.3693 1.3366 1.2362 1.3515 0.07%
  YoY % 1.42% -0.14% -2.15% 2.45% 8.12% -8.53% -
  Horiz. % 100.40% 98.99% 99.13% 101.32% 98.90% 91.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.4300 1.4500 1.9000 1.4500 1.1700 1.1000 0.8400 -
P/RPS 6.60 8.00 8.40 4.08 3.48 4.64 3.35 11.95%
  YoY % -17.50% -4.76% 105.88% 17.24% -25.00% 38.51% -
  Horiz. % 197.01% 238.81% 250.75% 121.79% 103.88% 138.51% 100.00%
P/EPS 20.64 27.97 20.93 10.25 9.32 8.43 9.37 14.05%
  YoY % -26.21% 33.64% 104.20% 9.98% 10.56% -10.03% -
  Horiz. % 220.28% 298.51% 223.37% 109.39% 99.47% 89.97% 100.00%
EY 4.85 3.58 4.78 9.76 10.74 11.86 10.68 -12.32%
  YoY % 35.47% -25.10% -51.02% -9.12% -9.44% 11.05% -
  Horiz. % 45.41% 33.52% 44.76% 91.39% 100.56% 111.05% 100.00%
DY 1.40 3.45 2.63 8.28 6.84 4.55 4.76 -18.44%
  YoY % -59.42% 31.18% -68.24% 21.05% 50.33% -4.41% -
  Horiz. % 29.41% 72.48% 55.25% 173.95% 143.70% 95.59% 100.00%
P/NAPS 1.00 1.03 1.35 1.01 0.83 0.83 0.60 8.88%
  YoY % -2.91% -23.70% 33.66% 21.69% 0.00% 38.33% -
  Horiz. % 166.67% 171.67% 225.00% 168.33% 138.33% 138.33% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 20/02/17 24/02/16 25/02/15 27/02/14 21/02/13 23/02/12 -
Price 1.4500 1.3600 1.8000 1.5000 1.2000 1.1000 0.8000 -
P/RPS 6.70 7.50 7.95 4.22 3.57 4.64 3.19 13.15%
  YoY % -10.67% -5.66% 88.39% 18.21% -23.06% 45.45% -
  Horiz. % 210.03% 235.11% 249.22% 132.29% 111.91% 145.45% 100.00%
P/EPS 20.93 26.23 19.83 10.60 9.55 8.43 8.92 15.26%
  YoY % -20.21% 32.27% 87.08% 10.99% 13.29% -5.49% -
  Horiz. % 234.64% 294.06% 222.31% 118.83% 107.06% 94.51% 100.00%
EY 4.78 3.81 5.04 9.43 10.47 11.86 11.21 -13.23%
  YoY % 25.46% -24.40% -46.55% -9.93% -11.72% 5.80% -
  Horiz. % 42.64% 33.99% 44.96% 84.12% 93.40% 105.80% 100.00%
DY 1.38 3.68 2.78 8.00 6.67 4.55 5.00 -19.29%
  YoY % -62.50% 32.37% -65.25% 19.94% 46.59% -9.00% -
  Horiz. % 27.60% 73.60% 55.60% 160.00% 133.40% 91.00% 100.00%
P/NAPS 1.01 0.96 1.28 1.04 0.85 0.83 0.57 9.99%
  YoY % 5.21% -25.00% 23.08% 22.35% 2.41% 45.61% -
  Horiz. % 177.19% 168.42% 224.56% 182.46% 149.12% 145.61% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS