Highlights

[APEX] YoY TTM Result on 2014-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     36.37%    YoY -     40.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 41,467 43,551 64,195 75,937 45,015 49,725 50,593 -3.26%
  YoY % -4.79% -32.16% -15.46% 68.69% -9.47% -1.72% -
  Horiz. % 81.96% 86.08% 126.89% 150.09% 88.97% 98.28% 100.00%
PBT 17,710 20,335 25,116 41,468 27,912 21,496 20,541 -2.44%
  YoY % -12.91% -19.04% -39.43% 48.57% 29.85% 4.65% -
  Horiz. % 86.22% 99.00% 122.27% 201.88% 135.88% 104.65% 100.00%
Tax -4,224 -3,632 -4,905 -6,793 -3,255 -4,572 -4,395 -0.66%
  YoY % -16.30% 25.95% 27.79% -108.69% 28.81% -4.03% -
  Horiz. % 96.11% 82.64% 111.60% 154.56% 74.06% 104.03% 100.00%
NP 13,486 16,703 20,211 34,675 24,657 16,924 16,146 -2.95%
  YoY % -19.26% -17.36% -41.71% 40.63% 45.69% 4.82% -
  Horiz. % 83.53% 103.45% 125.18% 214.76% 152.71% 104.82% 100.00%
NP to SH 13,486 16,703 20,211 34,675 24,657 16,924 16,146 -2.95%
  YoY % -19.26% -17.36% -41.71% 40.63% 45.69% 4.82% -
  Horiz. % 83.53% 103.45% 125.18% 214.76% 152.71% 104.82% 100.00%
Tax Rate 23.85 % 17.86 % 19.53 % 16.38 % 11.66 % 21.27 % 21.40 % 1.82%
  YoY % 33.54% -8.55% 19.23% 40.48% -45.18% -0.61% -
  Horiz. % 111.45% 83.46% 91.26% 76.54% 54.49% 99.39% 100.00%
Total Cost 27,981 26,848 43,984 41,262 20,358 32,801 34,447 -3.40%
  YoY % 4.22% -38.96% 6.60% 102.68% -37.93% -4.78% -
  Horiz. % 81.23% 77.94% 127.69% 119.78% 59.10% 95.22% 100.00%
Net Worth 289,779 286,242 282,083 291,816 272,808 295,680 292,195 -0.14%
  YoY % 1.24% 1.47% -3.34% 6.97% -7.74% 1.19% -
  Horiz. % 99.17% 97.96% 96.54% 99.87% 93.36% 101.19% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 10,132 10,146 24,370 16,195 10,000 8,188 6,226 8.45%
  YoY % -0.14% -58.37% 50.48% 61.95% 22.13% 31.51% -
  Horiz. % 162.73% 162.96% 391.41% 260.12% 160.61% 131.51% 100.00%
Div Payout % 75.13 % 60.74 % 120.58 % 46.71 % 40.56 % 48.38 % 38.56 % 11.75%
  YoY % 23.69% -49.63% 158.15% 15.16% -16.16% 25.47% -
  Horiz. % 194.84% 157.52% 312.71% 121.14% 105.19% 125.47% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 289,779 286,242 282,083 291,816 272,808 295,680 292,195 -0.14%
  YoY % 1.24% 1.47% -3.34% 6.97% -7.74% 1.19% -
  Horiz. % 99.17% 97.96% 96.54% 99.87% 93.36% 101.19% 100.00%
NOSH 202,643 201,578 202,937 202,650 202,080 203,917 207,230 -0.37%
  YoY % 0.53% -0.67% 0.14% 0.28% -0.90% -1.60% -
  Horiz. % 97.79% 97.27% 97.93% 97.79% 97.51% 98.40% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 32.52 % 38.35 % 31.48 % 45.66 % 54.78 % 34.04 % 31.91 % 0.32%
  YoY % -15.20% 21.82% -31.06% -16.65% 60.93% 6.68% -
  Horiz. % 101.91% 120.18% 98.65% 143.09% 171.67% 106.68% 100.00%
ROE 4.65 % 5.84 % 7.16 % 11.88 % 9.04 % 5.72 % 5.53 % -2.84%
  YoY % -20.38% -18.44% -39.73% 31.42% 58.04% 3.44% -
  Horiz. % 84.09% 105.61% 129.48% 214.83% 163.47% 103.44% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 20.46 21.60 31.63 37.47 22.28 24.38 24.41 -2.90%
  YoY % -5.28% -31.71% -15.59% 68.18% -8.61% -0.12% -
  Horiz. % 83.82% 88.49% 129.58% 153.50% 91.27% 99.88% 100.00%
EPS 6.66 8.29 9.96 17.11 12.20 8.30 7.79 -2.58%
  YoY % -19.66% -16.77% -41.79% 40.25% 46.99% 6.55% -
  Horiz. % 85.49% 106.42% 127.86% 219.64% 156.61% 106.55% 100.00%
DPS 5.00 5.00 12.00 8.00 5.00 4.00 3.00 8.88%
  YoY % 0.00% -58.33% 50.00% 60.00% 25.00% 33.33% -
  Horiz. % 166.67% 166.67% 400.00% 266.67% 166.67% 133.33% 100.00%
NAPS 1.4300 1.4200 1.3900 1.4400 1.3500 1.4500 1.4100 0.23%
  YoY % 0.70% 2.16% -3.47% 6.67% -6.90% 2.84% -
  Horiz. % 101.42% 100.71% 98.58% 102.13% 95.74% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 19.42 20.39 30.06 35.56 21.08 23.28 23.69 -3.26%
  YoY % -4.76% -32.17% -15.47% 68.69% -9.45% -1.73% -
  Horiz. % 81.98% 86.07% 126.89% 150.11% 88.98% 98.27% 100.00%
EPS 6.31 7.82 9.46 16.24 11.55 7.92 7.56 -2.96%
  YoY % -19.31% -17.34% -41.75% 40.61% 45.83% 4.76% -
  Horiz. % 83.47% 103.44% 125.13% 214.81% 152.78% 104.76% 100.00%
DPS 4.74 4.75 11.41 7.58 4.68 3.83 2.92 8.40%
  YoY % -0.21% -58.37% 50.53% 61.97% 22.19% 31.16% -
  Horiz. % 162.33% 162.67% 390.75% 259.59% 160.27% 131.16% 100.00%
NAPS 1.3569 1.3403 1.3208 1.3664 1.2774 1.3845 1.3682 -0.14%
  YoY % 1.24% 1.48% -3.34% 6.97% -7.74% 1.19% -
  Horiz. % 99.17% 97.96% 96.54% 99.87% 93.36% 101.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.4000 1.6700 1.4200 1.3800 1.1400 0.8400 0.8000 -
P/RPS 6.84 7.73 4.49 3.68 5.12 3.44 3.28 13.02%
  YoY % -11.51% 72.16% 22.01% -28.12% 48.84% 4.88% -
  Horiz. % 208.54% 235.67% 136.89% 112.20% 156.10% 104.88% 100.00%
P/EPS 21.04 20.15 14.26 8.07 9.34 10.12 10.27 12.68%
  YoY % 4.42% 41.30% 76.70% -13.60% -7.71% -1.46% -
  Horiz. % 204.87% 196.20% 138.85% 78.58% 90.94% 98.54% 100.00%
EY 4.75 4.96 7.01 12.40 10.70 9.88 9.74 -11.27%
  YoY % -4.23% -29.24% -43.47% 15.89% 8.30% 1.44% -
  Horiz. % 48.77% 50.92% 71.97% 127.31% 109.86% 101.44% 100.00%
DY 3.57 2.99 8.45 5.80 4.39 4.76 3.75 -0.82%
  YoY % 19.40% -64.62% 45.69% 32.12% -7.77% 26.93% -
  Horiz. % 95.20% 79.73% 225.33% 154.67% 117.07% 126.93% 100.00%
P/NAPS 0.98 1.18 1.02 0.96 0.84 0.58 0.57 9.44%
  YoY % -16.95% 15.69% 6.25% 14.29% 44.83% 1.75% -
  Horiz. % 171.93% 207.02% 178.95% 168.42% 147.37% 101.75% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 -
Price 1.8000 1.6600 1.4300 1.5100 1.2000 0.8000 0.8300 -
P/RPS 8.80 7.68 4.52 4.03 5.39 3.28 3.40 17.16%
  YoY % 14.58% 69.91% 12.16% -25.23% 64.33% -3.53% -
  Horiz. % 258.82% 225.88% 132.94% 118.53% 158.53% 96.47% 100.00%
P/EPS 27.05 20.03 14.36 8.82 9.83 9.64 10.65 16.79%
  YoY % 35.05% 39.48% 62.81% -10.27% 1.97% -9.48% -
  Horiz. % 253.99% 188.08% 134.84% 82.82% 92.30% 90.52% 100.00%
EY 3.70 4.99 6.96 11.33 10.17 10.37 9.39 -14.37%
  YoY % -25.85% -28.30% -38.57% 11.41% -1.93% 10.44% -
  Horiz. % 39.40% 53.14% 74.12% 120.66% 108.31% 110.44% 100.00%
DY 2.78 3.01 8.39 5.30 4.17 5.00 3.61 -4.26%
  YoY % -7.64% -64.12% 58.30% 27.10% -16.60% 38.50% -
  Horiz. % 77.01% 83.38% 232.41% 146.81% 115.51% 138.50% 100.00%
P/NAPS 1.26 1.17 1.03 1.05 0.89 0.55 0.59 13.47%
  YoY % 7.69% 13.59% -1.90% 17.98% 61.82% -6.78% -
  Horiz. % 213.56% 198.31% 174.58% 177.97% 150.85% 93.22% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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