Highlights

[APEX] YoY TTM Result on 2016-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 19-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -9.31%    YoY -     -17.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 39,135 42,166 41,467 43,551 64,195 75,937 45,015 -2.30%
  YoY % -7.19% 1.69% -4.79% -32.16% -15.46% 68.69% -
  Horiz. % 86.94% 93.67% 92.12% 96.75% 142.61% 168.69% 100.00%
PBT 10,038 16,558 17,710 20,335 25,116 41,468 27,912 -15.66%
  YoY % -39.38% -6.50% -12.91% -19.04% -39.43% 48.57% -
  Horiz. % 35.96% 59.32% 63.45% 72.85% 89.98% 148.57% 100.00%
Tax -2,816 -4,338 -4,224 -3,632 -4,905 -6,793 -3,255 -2.38%
  YoY % 35.09% -2.70% -16.30% 25.95% 27.79% -108.69% -
  Horiz. % 86.51% 133.27% 129.77% 111.58% 150.69% 208.69% 100.00%
NP 7,222 12,220 13,486 16,703 20,211 34,675 24,657 -18.50%
  YoY % -40.90% -9.39% -19.26% -17.36% -41.71% 40.63% -
  Horiz. % 29.29% 49.56% 54.69% 67.74% 81.97% 140.63% 100.00%
NP to SH 7,222 12,220 13,486 16,703 20,211 34,675 24,657 -18.50%
  YoY % -40.90% -9.39% -19.26% -17.36% -41.71% 40.63% -
  Horiz. % 29.29% 49.56% 54.69% 67.74% 81.97% 140.63% 100.00%
Tax Rate 28.05 % 26.20 % 23.85 % 17.86 % 19.53 % 16.38 % 11.66 % 15.75%
  YoY % 7.06% 9.85% 33.54% -8.55% 19.23% 40.48% -
  Horiz. % 240.57% 224.70% 204.55% 153.17% 167.50% 140.48% 100.00%
Total Cost 31,913 29,946 27,981 26,848 43,984 41,262 20,358 7.78%
  YoY % 6.57% 7.02% 4.22% -38.96% 6.60% 102.68% -
  Horiz. % 156.76% 147.10% 137.44% 131.88% 216.05% 202.68% 100.00%
Net Worth 301,933 309,666 289,779 286,242 282,083 291,816 272,808 1.70%
  YoY % -2.50% 6.86% 1.24% 1.47% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 4,052 4,052 10,132 10,146 24,370 16,195 10,000 -13.97%
  YoY % 0.00% -60.00% -0.14% -58.37% 50.48% 61.95% -
  Horiz. % 40.53% 40.53% 101.32% 101.46% 243.70% 161.95% 100.00%
Div Payout % 56.12 % 33.17 % 75.13 % 60.74 % 120.58 % 46.71 % 40.56 % 5.56%
  YoY % 69.19% -55.85% 23.69% -49.63% 158.15% 15.16% -
  Horiz. % 138.36% 81.78% 185.23% 149.75% 297.29% 115.16% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 301,933 309,666 289,779 286,242 282,083 291,816 272,808 1.70%
  YoY % -2.50% 6.86% 1.24% 1.47% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
NOSH 202,640 213,563 202,643 201,578 202,937 202,650 202,080 0.05%
  YoY % -5.11% 5.39% 0.53% -0.67% 0.14% 0.28% -
  Horiz. % 100.28% 105.68% 100.28% 99.75% 100.42% 100.28% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 18.45 % 28.98 % 32.52 % 38.35 % 31.48 % 45.66 % 54.78 % -16.58%
  YoY % -36.34% -10.89% -15.20% 21.82% -31.06% -16.65% -
  Horiz. % 33.68% 52.90% 59.36% 70.01% 57.47% 83.35% 100.00%
ROE 2.39 % 3.95 % 4.65 % 5.84 % 7.16 % 11.88 % 9.04 % -19.88%
  YoY % -39.49% -15.05% -20.38% -18.44% -39.73% 31.42% -
  Horiz. % 26.44% 43.69% 51.44% 64.60% 79.20% 131.42% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.31 19.74 20.46 21.60 31.63 37.47 22.28 -2.36%
  YoY % -2.18% -3.52% -5.28% -31.71% -15.59% 68.18% -
  Horiz. % 86.67% 88.60% 91.83% 96.95% 141.97% 168.18% 100.00%
EPS 3.56 5.72 6.66 8.29 9.96 17.11 12.20 -18.55%
  YoY % -37.76% -14.11% -19.66% -16.77% -41.79% 40.25% -
  Horiz. % 29.18% 46.89% 54.59% 67.95% 81.64% 140.25% 100.00%
DPS 2.00 1.90 5.00 5.00 12.00 8.00 5.00 -14.16%
  YoY % 5.26% -62.00% 0.00% -58.33% 50.00% 60.00% -
  Horiz. % 40.00% 38.00% 100.00% 100.00% 240.00% 160.00% 100.00%
NAPS 1.4900 1.4500 1.4300 1.4200 1.3900 1.4400 1.3500 1.66%
  YoY % 2.76% 1.40% 0.70% 2.16% -3.47% 6.67% -
  Horiz. % 110.37% 107.41% 105.93% 105.19% 102.96% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.32 19.74 19.42 20.39 30.06 35.56 21.08 -2.31%
  YoY % -7.19% 1.65% -4.76% -32.17% -15.47% 68.69% -
  Horiz. % 86.91% 93.64% 92.13% 96.73% 142.60% 168.69% 100.00%
EPS 3.38 5.72 6.31 7.82 9.46 16.24 11.55 -18.51%
  YoY % -40.91% -9.35% -19.31% -17.34% -41.75% 40.61% -
  Horiz. % 29.26% 49.52% 54.63% 67.71% 81.90% 140.61% 100.00%
DPS 1.90 1.90 4.74 4.75 11.41 7.58 4.68 -13.94%
  YoY % 0.00% -59.92% -0.21% -58.37% 50.53% 61.97% -
  Horiz. % 40.60% 40.60% 101.28% 101.50% 243.80% 161.97% 100.00%
NAPS 1.4138 1.4500 1.3569 1.3403 1.3208 1.3664 1.2774 1.70%
  YoY % -2.50% 6.86% 1.24% 1.48% -3.34% 6.97% -
  Horiz. % 110.68% 113.51% 106.22% 104.92% 103.40% 106.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.0500 1.0800 1.4000 1.6700 1.4200 1.3800 1.1400 -
P/RPS 5.44 5.47 6.84 7.73 4.49 3.68 5.12 1.02%
  YoY % -0.55% -20.03% -11.51% 72.16% 22.01% -28.12% -
  Horiz. % 106.25% 106.84% 133.59% 150.98% 87.70% 71.88% 100.00%
P/EPS 29.46 18.87 21.04 20.15 14.26 8.07 9.34 21.09%
  YoY % 56.12% -10.31% 4.42% 41.30% 76.70% -13.60% -
  Horiz. % 315.42% 202.03% 225.27% 215.74% 152.68% 86.40% 100.00%
EY 3.39 5.30 4.75 4.96 7.01 12.40 10.70 -17.43%
  YoY % -36.04% 11.58% -4.23% -29.24% -43.47% 15.89% -
  Horiz. % 31.68% 49.53% 44.39% 46.36% 65.51% 115.89% 100.00%
DY 1.90 1.76 3.57 2.99 8.45 5.80 4.39 -13.02%
  YoY % 7.95% -50.70% 19.40% -64.62% 45.69% 32.12% -
  Horiz. % 43.28% 40.09% 81.32% 68.11% 192.48% 132.12% 100.00%
P/NAPS 0.70 0.74 0.98 1.18 1.02 0.96 0.84 -2.99%
  YoY % -5.41% -24.49% -16.95% 15.69% 6.25% 14.29% -
  Horiz. % 83.33% 88.10% 116.67% 140.48% 121.43% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 23/05/18 15/05/17 19/05/16 27/05/15 27/05/14 28/05/13 -
Price 0.9800 1.0200 1.8000 1.6600 1.4300 1.5100 1.2000 -
P/RPS 5.07 5.17 8.80 7.68 4.52 4.03 5.39 -1.01%
  YoY % -1.93% -41.25% 14.58% 69.91% 12.16% -25.23% -
  Horiz. % 94.06% 95.92% 163.27% 142.49% 83.86% 74.77% 100.00%
P/EPS 27.50 17.83 27.05 20.03 14.36 8.82 9.83 18.69%
  YoY % 54.23% -34.09% 35.05% 39.48% 62.81% -10.27% -
  Horiz. % 279.76% 181.38% 275.18% 203.76% 146.08% 89.73% 100.00%
EY 3.64 5.61 3.70 4.99 6.96 11.33 10.17 -15.73%
  YoY % -35.12% 51.62% -25.85% -28.30% -38.57% 11.41% -
  Horiz. % 35.79% 55.16% 36.38% 49.07% 68.44% 111.41% 100.00%
DY 2.04 1.86 2.78 3.01 8.39 5.30 4.17 -11.23%
  YoY % 9.68% -33.09% -7.64% -64.12% 58.30% 27.10% -
  Horiz. % 48.92% 44.60% 66.67% 72.18% 201.20% 127.10% 100.00%
P/NAPS 0.66 0.70 1.26 1.17 1.03 1.05 0.89 -4.86%
  YoY % -5.71% -44.44% 7.69% 13.59% -1.90% 17.98% -
  Horiz. % 74.16% 78.65% 141.57% 131.46% 115.73% 117.98% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS