Highlights

[APEX] YoY TTM Result on 2013-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -5.48%    YoY -     45.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 43,551 64,195 75,937 45,015 49,725 50,593 43,807 -0.10%
  YoY % -32.16% -15.46% 68.69% -9.47% -1.72% 15.49% -
  Horiz. % 99.42% 146.54% 173.34% 102.76% 113.51% 115.49% 100.00%
PBT 20,335 25,116 41,468 27,912 21,496 20,541 20,334 0.00%
  YoY % -19.04% -39.43% 48.57% 29.85% 4.65% 1.02% -
  Horiz. % 100.00% 123.52% 203.93% 137.27% 105.71% 101.02% 100.00%
Tax -3,632 -4,905 -6,793 -3,255 -4,572 -4,395 -1,556 15.16%
  YoY % 25.95% 27.79% -108.69% 28.81% -4.03% -182.46% -
  Horiz. % 233.42% 315.23% 436.57% 209.19% 293.83% 282.46% 100.00%
NP 16,703 20,211 34,675 24,657 16,924 16,146 18,778 -1.93%
  YoY % -17.36% -41.71% 40.63% 45.69% 4.82% -14.02% -
  Horiz. % 88.95% 107.63% 184.66% 131.31% 90.13% 85.98% 100.00%
NP to SH 16,703 20,211 34,675 24,657 16,924 16,146 18,778 -1.93%
  YoY % -17.36% -41.71% 40.63% 45.69% 4.82% -14.02% -
  Horiz. % 88.95% 107.63% 184.66% 131.31% 90.13% 85.98% 100.00%
Tax Rate 17.86 % 19.53 % 16.38 % 11.66 % 21.27 % 21.40 % 7.65 % 15.16%
  YoY % -8.55% 19.23% 40.48% -45.18% -0.61% 179.74% -
  Horiz. % 233.46% 255.29% 214.12% 152.42% 278.04% 279.74% 100.00%
Total Cost 26,848 43,984 41,262 20,358 32,801 34,447 25,029 1.18%
  YoY % -38.96% 6.60% 102.68% -37.93% -4.78% 37.63% -
  Horiz. % 107.27% 175.73% 164.86% 81.34% 131.05% 137.63% 100.00%
Net Worth 286,242 282,083 291,816 272,808 295,680 292,195 275,647 0.63%
  YoY % 1.47% -3.34% 6.97% -7.74% 1.19% 6.00% -
  Horiz. % 103.84% 102.33% 105.87% 98.97% 107.27% 106.00% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 % 60.74 % 120.58 % 46.71 % 40.56 % 48.38 % 38.56 % 33.57 % 10.38%
  YoY % -49.63% 158.15% 15.16% -16.16% 25.47% 14.86% -
  Horiz. % 180.94% 359.19% 139.14% 120.82% 144.12% 114.86% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 286,242 282,083 291,816 272,808 295,680 292,195 275,647 0.63%
  YoY % 1.47% -3.34% 6.97% -7.74% 1.19% 6.00% -
  Horiz. % 103.84% 102.33% 105.87% 98.97% 107.27% 106.00% 100.00%
NOSH 201,578 202,937 202,650 202,080 203,917 207,230 208,823 -0.59%
  YoY % -0.67% 0.14% 0.28% -0.90% -1.60% -0.76% -
  Horiz. % 96.53% 97.18% 97.04% 96.77% 97.65% 99.24% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 38.35 % 31.48 % 45.66 % 54.78 % 34.04 % 31.91 % 42.87 % -1.84%
  YoY % 21.82% -31.06% -16.65% 60.93% 6.68% -25.57% -
  Horiz. % 89.46% 73.43% 106.51% 127.78% 79.40% 74.43% 100.00%
ROE 5.84 % 7.16 % 11.88 % 9.04 % 5.72 % 5.53 % 6.81 % -2.53%
  YoY % -18.44% -39.73% 31.42% 58.04% 3.44% -18.80% -
  Horiz. % 85.76% 105.14% 174.45% 132.75% 83.99% 81.20% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.60 31.63 37.47 22.28 24.38 24.41 20.98 0.49%
  YoY % -31.71% -15.59% 68.18% -8.61% -0.12% 16.35% -
  Horiz. % 102.96% 150.76% 178.60% 106.20% 116.21% 116.35% 100.00%
EPS 8.29 9.96 17.11 12.20 8.30 7.79 8.99 -1.34%
  YoY % -16.77% -41.79% 40.25% 46.99% 6.55% -13.35% -
  Horiz. % 92.21% 110.79% 190.32% 135.71% 92.32% 86.65% 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 1.4200 1.3900 1.4400 1.3500 1.4500 1.4100 1.3200 1.22%
  YoY % 2.16% -3.47% 6.67% -6.90% 2.84% 6.82% -
  Horiz. % 107.58% 105.30% 109.09% 102.27% 109.85% 106.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.39 30.06 35.56 21.08 23.28 23.69 20.51 -0.10%
  YoY % -32.17% -15.47% 68.69% -9.45% -1.73% 15.50% -
  Horiz. % 99.41% 146.56% 173.38% 102.78% 113.51% 115.50% 100.00%
EPS 7.82 9.46 16.24 11.55 7.92 7.56 8.79 -1.93%
  YoY % -17.34% -41.75% 40.61% 45.83% 4.76% -13.99% -
  Horiz. % 88.96% 107.62% 184.76% 131.40% 90.10% 86.01% 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 1.3403 1.3208 1.3664 1.2774 1.3845 1.3682 1.2907 0.63%
  YoY % 1.48% -3.34% 6.97% -7.74% 1.19% 6.00% -
  Horiz. % 103.84% 102.33% 105.87% 98.97% 107.27% 106.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.6700 1.4200 1.3800 1.1400 0.8400 0.8000 0.6600 -
P/RPS 7.73 4.49 3.68 5.12 3.44 3.28 3.15 16.12%
  YoY % 72.16% 22.01% -28.12% 48.84% 4.88% 4.13% -
  Horiz. % 245.40% 142.54% 116.83% 162.54% 109.21% 104.13% 100.00%
P/EPS 20.15 14.26 8.07 9.34 10.12 10.27 7.34 18.31%
  YoY % 41.30% 76.70% -13.60% -7.71% -1.46% 39.92% -
  Horiz. % 274.52% 194.28% 109.95% 127.25% 137.87% 139.92% 100.00%
EY 4.96 7.01 12.40 10.70 9.88 9.74 13.62 -15.48%
  YoY % -29.24% -43.47% 15.89% 8.30% 1.44% -28.49% -
  Horiz. % 36.42% 51.47% 91.04% 78.56% 72.54% 71.51% 100.00%
DY 2.99 8.45 5.80 4.39 4.76 3.75 4.55 -6.75%
  YoY % -64.62% 45.69% 32.12% -7.77% 26.93% -17.58% -
  Horiz. % 65.71% 185.71% 127.47% 96.48% 104.62% 82.42% 100.00%
P/NAPS 1.18 1.02 0.96 0.84 0.58 0.57 0.50 15.37%
  YoY % 15.69% 6.25% 14.29% 44.83% 1.75% 14.00% -
  Horiz. % 236.00% 204.00% 192.00% 168.00% 116.00% 114.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 -
Price 1.6600 1.4300 1.5100 1.2000 0.8000 0.8300 0.6100 -
P/RPS 7.68 4.52 4.03 5.39 3.28 3.40 2.91 17.54%
  YoY % 69.91% 12.16% -25.23% 64.33% -3.53% 16.84% -
  Horiz. % 263.92% 155.33% 138.49% 185.22% 112.71% 116.84% 100.00%
P/EPS 20.03 14.36 8.82 9.83 9.64 10.65 6.78 19.77%
  YoY % 39.48% 62.81% -10.27% 1.97% -9.48% 57.08% -
  Horiz. % 295.43% 211.80% 130.09% 144.99% 142.18% 157.08% 100.00%
EY 4.99 6.96 11.33 10.17 10.37 9.39 14.74 -16.50%
  YoY % -28.30% -38.57% 11.41% -1.93% 10.44% -36.30% -
  Horiz. % 33.85% 47.22% 76.87% 69.00% 70.35% 63.70% 100.00%
DY 3.01 8.39 5.30 4.17 5.00 3.61 4.92 -7.86%
  YoY % -64.12% 58.30% 27.10% -16.60% 38.50% -26.63% -
  Horiz. % 61.18% 170.53% 107.72% 84.76% 101.63% 73.37% 100.00%
P/NAPS 1.17 1.03 1.05 0.89 0.55 0.59 0.46 16.82%
  YoY % 13.59% -1.90% 17.98% 61.82% -6.78% 28.26% -
  Horiz. % 254.35% 223.91% 228.26% 193.48% 119.57% 128.26% 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.
 


TOP ARTICLES

1. Malaysia's steel price to ride global wave in 2021 - Koon Yew Yin Koon Yew Yin's Blog
2. NOVEMBER 2021 FCPO NOW OVER RM5,300: ALL OIL PALM COMPANIES NOW IN ONCE A CENTURY SUPER OUTSIZED EARNING TIME, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks- FOR 26 OCTOBER 2021 --- K SEE_Research
4. Opportunities abound for Hong Kong construction sector Good Articles to Share
5. Strategy - Turn of Tide HLBank Research Highlights
6. "Premature to release Serba Dinamik's special independent review" save malaysia!
7. WONG ENGINEERING CORP BHD (7050)- POISED FOR ANOTHER HIGH BY DECEMBER? The Alpha Trader
8. BursaRangers Daily Technical Picks (27 October 2021) BursaRangers Daily Technical Picks
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
 
 

410  459  583  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.03+0.005 
 OVERSEA-WA 0.03+0.005 
 GUH 0.72+0.08 
 VC 0.10+0.005 
 KANGER 0.050.00 
 KNM 0.215-0.005 
 DNEX 0.765-0.005 
 ITRONIC 0.195+0.005 
 ASDION 0.235+0.005 
 AYS 0.93+0.115 
PARTNERS & BROKERS