[APEX] YoY TTM Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	44,290	40,433	44,024	78,915	61,579	47,002	53,857	-3.20%
YoY %	9.54%	-8.16%	-44.21%	28.15%	31.01%	-12.73%	-	-
Horiz. %	82.24%	75.07%	81.74%	146.53%	114.34%	87.27%	100.00%	-
PBT	18,171	18,159	19,752	39,597	22,053	32,778	23,115	-3.92%
YoY %	0.07%	-8.07%	-50.12%	79.55%	-32.72%	41.80%	-	-
Horiz. %	78.61%	78.56%	85.45%	171.30%	95.41%	141.80%	100.00%	-
Tax	-4,145	-4,196	-3,417	-6,747	-5,131	-3,678	-5,275	-3.93%
YoY %	1.22%	-22.80%	49.36%	-31.49%	-39.51%	30.27%	-	-
Horiz. %	78.58%	79.55%	64.78%	127.91%	97.27%	69.73%	100.00%	-
NP	14,026	13,963	16,335	32,850	16,922	29,100	17,840	-3.92%
YoY %	0.45%	-14.52%	-50.27%	94.13%	-41.85%	63.12%	-	-
Horiz. %	78.62%	78.27%	91.56%	184.14%	94.85%	163.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,026	13,963	16,335	32,850	16,922	29,100	17,840	-3.92%
YoY %	0.45%	-14.52%	-50.27%	94.13%	-41.85%	63.12%	-	-
Horiz. %	78.62%	78.27%	91.56%	184.14%	94.85%	163.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.81%	23.11%	17.30%	17.04%	23.27%	11.22%	22.82%	-
YoY %	-1.30%	33.58%	1.53%	-26.77%	107.40%	-50.83%	-	-
Horiz. %	99.96%	101.27%	75.81%	74.67%	101.97%	49.17%	100.00%	-
Total Cost	30,264	26,470	27,689	46,065	44,657	17,902	36,017	-2.85%
YoY %	14.33%	-4.40%	-39.89%	3.15%	149.45%	-50.30%	-	-
Horiz. %	84.03%	73.49%	76.88%	127.90%	123.99%	49.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	285,723	283,701	279,636	287,918	277,492	297,954	280,462	0.30%
YoY %	0.71%	1.45%	-2.88%	3.76%	-6.87%	6.24%	-	-
Horiz. %	101.88%	101.15%	99.71%	102.66%	98.94%	106.24%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	10,132	10,146	24,370	16,195	10,000	8,188	6,226	8.44%
YoY %	-0.14%	-58.37%	50.48%	61.95%	22.13%	31.51%	-	-
Horiz. %	162.74%	162.96%	391.42%	260.12%	160.62%	131.51%	100.00%	-
Div Payout %	72.24%	72.66%	149.19%	49.30%	59.09%	28.14%	34.90%	-
YoY %	-0.58%	-51.30%	202.62%	-16.57%	109.99%	-19.37%	-	-
Horiz. %	206.99%	208.19%	427.48%	141.26%	169.31%	80.63%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	285,723	283,701	279,636	287,918	277,492	297,954	280,462	0.30%
YoY %	0.71%	1.45%	-2.88%	3.76%	-6.87%	6.24%	-	-
Horiz. %	101.88%	101.15%	99.71%	102.66%	98.94%	106.24%	100.00%	-
NOSH	213,563	202,644	202,635	202,759	202,549	202,690	204,716	0.70%
YoY %	5.39%	0.00%	-0.06%	0.10%	-0.07%	-0.99%	-	-
Horiz. %	104.32%	98.99%	98.98%	99.04%	98.94%	99.01%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	31.67%	34.53%	37.10%	41.63%	27.48%	61.91%	33.12%	-
YoY %	-8.28%	-6.93%	-10.88%	51.49%	-55.61%	86.93%	-	-
Horiz. %	95.62%	104.26%	112.02%	125.69%	82.97%	186.93%	100.00%	-
ROE	4.91%	4.92%	5.84%	11.41%	6.10%	9.77%	6.36%	-
YoY %	-0.20%	-15.75%	-48.82%	87.05%	-37.56%	53.62%	-	-
Horiz. %	77.20%	77.36%	91.82%	179.40%	95.91%	153.62%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	21.86	19.95	21.73	38.92	30.40	23.19	26.31	-3.03%
YoY %	9.57%	-8.19%	-44.17%	28.03%	31.09%	-11.86%	-	-
Horiz. %	83.09%	75.83%	82.59%	147.93%	115.55%	88.14%	100.00%	-
EPS	6.92	6.89	8.06	16.20	8.35	14.36	8.71	-3.75%
YoY %	0.44%	-14.52%	-50.25%	94.01%	-41.85%	64.87%	-	-
Horiz. %	79.45%	79.10%	92.54%	185.99%	95.87%	164.87%	100.00%	-
DPS	5.00	5.00	12.00	8.00	5.00	4.00	3.00	8.87%
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	1.41	1.40	1.38	1.42	1.37	1.47	1.37	0.48%
YoY %	0.71%	1.45%	-2.82%	3.65%	-6.80%	7.30%	-	-
Horiz. %	102.92%	102.19%	100.73%	103.65%	100.00%	107.30%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 202,759
RPS	20.74	18.93	20.61	36.95	28.83	22.01	25.22	-3.20%
YoY %	9.56%	-8.15%	-44.22%	28.17%	30.99%	-12.73%	-	-
Horiz. %	82.24%	75.06%	81.72%	146.51%	114.31%	87.27%	100.00%	-
EPS	6.57	6.54	7.65	15.38	7.92	13.63	8.35	-3.91%
YoY %	0.46%	-14.51%	-50.26%	94.19%	-41.89%	63.23%	-	-
Horiz. %	78.68%	78.32%	91.62%	184.19%	94.85%	163.23%	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	1.3379	1.3284	1.3094	1.3482	1.2993	1.3952	1.3133	0.30%
YoY %	0.72%	1.45%	-2.88%	3.76%	-6.87%	6.24%	-	-
Horiz. %	101.87%	101.15%	99.70%	102.66%	98.93%	106.24%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.67	1.50	1.55	1.54	1.17	1.17	0.75	-
P/RPS	7.64	7.52	7.13	3.96	3.85	5.05	2.85	17.84%
YoY %	1.60%	5.47%	80.05%	2.86%	-23.76%	77.19%	-	-
Horiz. %	268.07%	263.86%	250.18%	138.95%	135.09%	177.19%	100.00%	-
P/EPS	24.13	21.77	19.23	9.51	14.00	8.15	8.61	18.72%
YoY %	10.84%	13.21%	102.21%	-32.07%	71.78%	-5.34%	-	-
Horiz. %	280.26%	252.85%	223.34%	110.45%	162.60%	94.66%	100.00%	-
EY	4.14	4.59	5.20	10.52	7.14	12.27	11.62	-15.78%
YoY %	-9.80%	-11.73%	-50.57%	47.34%	-41.81%	5.59%	-	-
Horiz. %	35.63%	39.50%	44.75%	90.53%	61.45%	105.59%	100.00%	-
DY	2.99	3.33	7.74	5.19	4.27	3.42	4.00	-4.73%
YoY %	-10.21%	-56.98%	49.13%	21.55%	24.85%	-14.50%	-	-
Horiz. %	74.75%	83.25%	193.50%	129.75%	106.75%	85.50%	100.00%	-
P/NAPS	1.18	1.07	1.12	1.08	0.85	0.80	0.55	13.55%
YoY %	10.28%	-4.46%	3.70%	27.06%	6.25%	45.45%	-	-
Horiz. %	214.55%	194.55%	203.64%	196.36%	154.55%	145.45%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	24/11/16	23/11/15	27/11/14	26/11/13	20/11/12	22/11/11	-
Price	1.63	1.56	1.92	1.50	1.19	1.13	0.81	-
P/RPS	7.46	7.82	8.84	3.85	3.91	4.87	3.08	15.87%
YoY %	-4.60%	-11.54%	129.61%	-1.53%	-19.71%	58.12%	-	-
Horiz. %	242.21%	253.90%	287.01%	125.00%	126.95%	158.12%	100.00%	-
P/EPS	23.55	22.64	23.82	9.26	14.24	7.87	9.29	16.75%
YoY %	4.02%	-4.95%	157.24%	-34.97%	80.94%	-15.29%	-	-
Horiz. %	253.50%	243.70%	256.40%	99.68%	153.28%	84.71%	100.00%	-
EY	4.25	4.42	4.20	10.80	7.02	12.71	10.76	-14.33%
YoY %	-3.85%	5.24%	-61.11%	53.85%	-44.77%	18.12%	-	-
Horiz. %	39.50%	41.08%	39.03%	100.37%	65.24%	118.12%	100.00%	-
DY	3.07	3.21	6.25	5.33	4.20	3.54	3.70	-3.06%
YoY %	-4.36%	-48.64%	17.26%	26.90%	18.64%	-4.32%	-	-
Horiz. %	82.97%	86.76%	168.92%	144.05%	113.51%	95.68%	100.00%	-
P/NAPS	1.16	1.11	1.39	1.06	0.87	0.77	0.59	11.91%
YoY %	4.50%	-20.14%	31.13%	21.84%	12.99%	30.51%	-	-
Horiz. %	196.61%	188.14%	235.59%	179.66%	147.46%	130.51%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 10:10:00

EMA 5

10 Mins

BUY

2024-04-26 10:00:00

ADX

10 Mins

BUY

2024-04-26 10:00:00

EMA 5

5 Mins

BUY

2024-04-26 09:50:00

ADX

5 Mins

BUY

2024-04-26 09:00:00

OBV

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

439

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

PTRANS

PERAK TRANSIT BERHAD

347

HLIND

HONG LEONG INDUSTRIES BHD

335

YTL

YTL CORPORATION BHD

295

CAPITALA

CAPITAL A BERHAD

257

MAYBANK

MALAYAN BANKING BHD

240

DNEX

DAGANG NEXCHANGE BERHAD

215

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More