Highlights

[APEX] YoY TTM Result on 2015-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -29.67%    YoY -     -41.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 42,166 41,467 43,551 64,195 75,937 45,015 49,725 -2.71%
  YoY % 1.69% -4.79% -32.16% -15.46% 68.69% -9.47% -
  Horiz. % 84.80% 83.39% 87.58% 129.10% 152.71% 90.53% 100.00%
PBT 16,558 17,710 20,335 25,116 41,468 27,912 21,496 -4.25%
  YoY % -6.50% -12.91% -19.04% -39.43% 48.57% 29.85% -
  Horiz. % 77.03% 82.39% 94.60% 116.84% 192.91% 129.85% 100.00%
Tax -4,338 -4,224 -3,632 -4,905 -6,793 -3,255 -4,572 -0.87%
  YoY % -2.70% -16.30% 25.95% 27.79% -108.69% 28.81% -
  Horiz. % 94.88% 92.39% 79.44% 107.28% 148.58% 71.19% 100.00%
NP 12,220 13,486 16,703 20,211 34,675 24,657 16,924 -5.28%
  YoY % -9.39% -19.26% -17.36% -41.71% 40.63% 45.69% -
  Horiz. % 72.21% 79.69% 98.69% 119.42% 204.89% 145.69% 100.00%
NP to SH 12,220 13,486 16,703 20,211 34,675 24,657 16,924 -5.28%
  YoY % -9.39% -19.26% -17.36% -41.71% 40.63% 45.69% -
  Horiz. % 72.21% 79.69% 98.69% 119.42% 204.89% 145.69% 100.00%
Tax Rate 26.20 % 23.85 % 17.86 % 19.53 % 16.38 % 11.66 % 21.27 % 3.53%
  YoY % 9.85% 33.54% -8.55% 19.23% 40.48% -45.18% -
  Horiz. % 123.18% 112.13% 83.97% 91.82% 77.01% 54.82% 100.00%
Total Cost 29,946 27,981 26,848 43,984 41,262 20,358 32,801 -1.51%
  YoY % 7.02% 4.22% -38.96% 6.60% 102.68% -37.93% -
  Horiz. % 91.30% 85.31% 81.85% 134.09% 125.79% 62.07% 100.00%
Net Worth 309,666 289,779 286,242 282,083 291,816 272,808 295,680 0.77%
  YoY % 6.86% 1.24% 1.47% -3.34% 6.97% -7.74% -
  Horiz. % 104.73% 98.00% 96.81% 95.40% 98.69% 92.26% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 % 33.17 % 75.13 % 60.74 % 120.58 % 46.71 % 40.56 % 48.38 % -6.09%
  YoY % -55.85% 23.69% -49.63% 158.15% 15.16% -16.16% -
  Horiz. % 68.56% 155.29% 125.55% 249.24% 96.55% 83.84% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 309,666 289,779 286,242 282,083 291,816 272,808 295,680 0.77%
  YoY % 6.86% 1.24% 1.47% -3.34% 6.97% -7.74% -
  Horiz. % 104.73% 98.00% 96.81% 95.40% 98.69% 92.26% 100.00%
NOSH 213,563 202,643 201,578 202,937 202,650 202,080 203,917 0.77%
  YoY % 5.39% 0.53% -0.67% 0.14% 0.28% -0.90% -
  Horiz. % 104.73% 99.37% 98.85% 99.52% 99.38% 99.10% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 28.98 % 32.52 % 38.35 % 31.48 % 45.66 % 54.78 % 34.04 % -2.65%
  YoY % -10.89% -15.20% 21.82% -31.06% -16.65% 60.93% -
  Horiz. % 85.14% 95.53% 112.66% 92.48% 134.14% 160.93% 100.00%
ROE 3.95 % 4.65 % 5.84 % 7.16 % 11.88 % 9.04 % 5.72 % -5.98%
  YoY % -15.05% -20.38% -18.44% -39.73% 31.42% 58.04% -
  Horiz. % 69.06% 81.29% 102.10% 125.17% 207.69% 158.04% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.74 20.46 21.60 31.63 37.47 22.28 24.38 -3.46%
  YoY % -3.52% -5.28% -31.71% -15.59% 68.18% -8.61% -
  Horiz. % 80.97% 83.92% 88.60% 129.74% 153.69% 91.39% 100.00%
EPS 5.72 6.66 8.29 9.96 17.11 12.20 8.30 -6.01%
  YoY % -14.11% -19.66% -16.77% -41.79% 40.25% 46.99% -
  Horiz. % 68.92% 80.24% 99.88% 120.00% 206.14% 146.99% 100.00%
DPS 1.90 5.00 5.00 12.00 8.00 5.00 4.00 -11.66%
  YoY % -62.00% 0.00% -58.33% 50.00% 60.00% 25.00% -
  Horiz. % 47.50% 125.00% 125.00% 300.00% 200.00% 125.00% 100.00%
NAPS 1.4500 1.4300 1.4200 1.3900 1.4400 1.3500 1.4500 -
  YoY % 1.40% 0.70% 2.16% -3.47% 6.67% -6.90% -
  Horiz. % 100.00% 98.62% 97.93% 95.86% 99.31% 93.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.74 19.42 20.39 30.06 35.56 21.08 23.28 -2.71%
  YoY % 1.65% -4.76% -32.17% -15.47% 68.69% -9.45% -
  Horiz. % 84.79% 83.42% 87.59% 129.12% 152.75% 90.55% 100.00%
EPS 5.72 6.31 7.82 9.46 16.24 11.55 7.92 -5.28%
  YoY % -9.35% -19.31% -17.34% -41.75% 40.61% 45.83% -
  Horiz. % 72.22% 79.67% 98.74% 119.44% 205.05% 145.83% 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 1.4500 1.3569 1.3403 1.3208 1.3664 1.2774 1.3845 0.77%
  YoY % 6.86% 1.24% 1.48% -3.34% 6.97% -7.74% -
  Horiz. % 104.73% 98.01% 96.81% 95.40% 98.69% 92.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0800 1.4000 1.6700 1.4200 1.3800 1.1400 0.8400 -
P/RPS 5.47 6.84 7.73 4.49 3.68 5.12 3.44 8.03%
  YoY % -20.03% -11.51% 72.16% 22.01% -28.12% 48.84% -
  Horiz. % 159.01% 198.84% 224.71% 130.52% 106.98% 148.84% 100.00%
P/EPS 18.87 21.04 20.15 14.26 8.07 9.34 10.12 10.94%
  YoY % -10.31% 4.42% 41.30% 76.70% -13.60% -7.71% -
  Horiz. % 186.46% 207.91% 199.11% 140.91% 79.74% 92.29% 100.00%
EY 5.30 4.75 4.96 7.01 12.40 10.70 9.88 -9.86%
  YoY % 11.58% -4.23% -29.24% -43.47% 15.89% 8.30% -
  Horiz. % 53.64% 48.08% 50.20% 70.95% 125.51% 108.30% 100.00%
DY 1.76 3.57 2.99 8.45 5.80 4.39 4.76 -15.27%
  YoY % -50.70% 19.40% -64.62% 45.69% 32.12% -7.77% -
  Horiz. % 36.97% 75.00% 62.82% 177.52% 121.85% 92.23% 100.00%
P/NAPS 0.74 0.98 1.18 1.02 0.96 0.84 0.58 4.14%
  YoY % -24.49% -16.95% 15.69% 6.25% 14.29% 44.83% -
  Horiz. % 127.59% 168.97% 203.45% 175.86% 165.52% 144.83% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 -
Price 1.0200 1.8000 1.6600 1.4300 1.5100 1.2000 0.8000 -
P/RPS 5.17 8.80 7.68 4.52 4.03 5.39 3.28 7.88%
  YoY % -41.25% 14.58% 69.91% 12.16% -25.23% 64.33% -
  Horiz. % 157.62% 268.29% 234.15% 137.80% 122.87% 164.33% 100.00%
P/EPS 17.83 27.05 20.03 14.36 8.82 9.83 9.64 10.79%
  YoY % -34.09% 35.05% 39.48% 62.81% -10.27% 1.97% -
  Horiz. % 184.96% 280.60% 207.78% 148.96% 91.49% 101.97% 100.00%
EY 5.61 3.70 4.99 6.96 11.33 10.17 10.37 -9.73%
  YoY % 51.62% -25.85% -28.30% -38.57% 11.41% -1.93% -
  Horiz. % 54.10% 35.68% 48.12% 67.12% 109.26% 98.07% 100.00%
DY 1.86 2.78 3.01 8.39 5.30 4.17 5.00 -15.19%
  YoY % -33.09% -7.64% -64.12% 58.30% 27.10% -16.60% -
  Horiz. % 37.20% 55.60% 60.20% 167.80% 106.00% 83.40% 100.00%
P/NAPS 0.70 1.26 1.17 1.03 1.05 0.89 0.55 4.10%
  YoY % -44.44% 7.69% 13.59% -1.90% 17.98% 61.82% -
  Horiz. % 127.27% 229.09% 212.73% 187.27% 190.91% 161.82% 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
 
 

257  292  422  1328 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.265+0.04 
 HSI-H8M 0.67+0.01 
 EKOVEST 0.380.00 
 HSI-C9J 0.175-0.03 
 REACH 0.035-0.005 
 HIBISCS 0.315-0.01 
 LKL 0.235+0.03 
 ARMADA 0.1350.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
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. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers