[APEX] YoY TTM Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	49,177	35,070	40,363	44,290	40,433	44,024	78,915	-7.57%
YoY %	40.23%	-13.11%	-8.87%	9.54%	-8.16%	-44.21%	-	-
Horiz. %	62.32%	44.44%	51.15%	56.12%	51.24%	55.79%	100.00%	-
PBT	19,363	11,013	11,650	18,171	18,159	19,752	39,597	-11.23%
YoY %	75.82%	-5.47%	-35.89%	0.07%	-8.07%	-50.12%	-	-
Horiz. %	48.90%	27.81%	29.42%	45.89%	45.86%	49.88%	100.00%	-
Tax	-5,138	-3,506	-3,250	-4,145	-4,196	-3,417	-6,747	-4.43%
YoY %	-46.55%	-7.88%	21.59%	1.22%	-22.80%	49.36%	-	-
Horiz. %	76.15%	51.96%	48.17%	61.43%	62.19%	50.64%	100.00%	-
NP	14,225	7,507	8,400	14,026	13,963	16,335	32,850	-13.00%
YoY %	89.49%	-10.63%	-40.11%	0.45%	-14.52%	-50.27%	-	-
Horiz. %	43.30%	22.85%	25.57%	42.70%	42.51%	49.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,225	7,507	8,400	14,026	13,963	16,335	32,850	-13.00%
YoY %	89.49%	-10.63%	-40.11%	0.45%	-14.52%	-50.27%	-	-
Horiz. %	43.30%	22.85%	25.57%	42.70%	42.51%	49.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.54%	31.84%	27.90%	22.81%	23.11%	17.30%	17.04%	-
YoY %	-16.65%	14.12%	22.31%	-1.30%	33.58%	1.53%	-	-
Horiz. %	155.75%	186.85%	163.73%	133.86%	135.62%	101.53%	100.00%	-
Total Cost	34,952	27,563	31,963	30,264	26,470	27,689	46,065	-4.49%
YoY %	26.81%	-13.77%	5.61%	14.33%	-4.40%	-39.89%	-	-
Horiz. %	75.88%	59.84%	69.39%	65.70%	57.46%	60.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	314,091	299,907	297,880	285,723	283,701	279,636	287,918	1.45%
YoY %	4.73%	0.68%	4.25%	0.71%	1.45%	-2.88%	-	-
Horiz. %	109.09%	104.16%	103.46%	99.24%	98.54%	97.12%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	4,052	4,052	10,132	10,146	24,370	16,195	-
YoY %	-	0.00%	-60.01%	-0.14%	-58.37%	50.48%	-	-
Horiz. %	-	25.02%	25.02%	62.56%	62.65%	150.48%	100.00%	-
Div Payout %	-	53.99%	48.25%	72.24%	72.66%	149.19%	49.30%	-
YoY %	-	11.90%	-33.21%	-0.58%	-51.30%	202.62%	-	-
Horiz. %	-	109.51%	97.87%	146.53%	147.38%	302.62%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	314,091	299,907	297,880	285,723	283,701	279,636	287,918	1.45%
YoY %	4.73%	0.68%	4.25%	0.71%	1.45%	-2.88%	-	-
Horiz. %	109.09%	104.16%	103.46%	99.24%	98.54%	97.12%	100.00%	-
NOSH	213,563	213,563	213,563	213,563	202,644	202,635	202,759	0.86%
YoY %	0.00%	0.00%	0.00%	5.39%	0.00%	-0.06%	-	-
Horiz. %	105.33%	105.33%	105.33%	105.33%	99.94%	99.94%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	28.93%	21.41%	20.81%	31.67%	34.53%	37.10%	41.63%	-
YoY %	35.12%	2.88%	-34.29%	-8.28%	-6.93%	-10.88%	-	-
Horiz. %	69.49%	51.43%	49.99%	76.07%	82.94%	89.12%	100.00%	-
ROE	4.53%	2.50%	2.82%	4.91%	4.92%	5.84%	11.41%	-
YoY %	81.20%	-11.35%	-42.57%	-0.20%	-15.75%	-48.82%	-	-
Horiz. %	39.70%	21.91%	24.72%	43.03%	43.12%	51.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	24.27	17.31	19.92	21.86	19.95	21.73	38.92	-7.56%
YoY %	40.21%	-13.10%	-8.87%	9.57%	-8.19%	-44.17%	-	-
Horiz. %	62.36%	44.48%	51.18%	56.17%	51.26%	55.83%	100.00%	-
EPS	7.02	3.70	4.15	6.92	6.89	8.06	16.20	-12.99%
YoY %	89.73%	-10.84%	-40.03%	0.44%	-14.52%	-50.25%	-	-
Horiz. %	43.33%	22.84%	25.62%	42.72%	42.53%	49.75%	100.00%	-
DPS	0.00	2.00	2.00	5.00	5.00	12.00	8.00	-
YoY %	0.00%	0.00%	-60.00%	0.00%	-58.33%	50.00%	-	-
Horiz. %	0.00%	25.00%	25.00%	62.50%	62.50%	150.00%	100.00%	-
NAPS	1.55	1.48	1.47	1.41	1.40	1.38	1.42	1.46%
YoY %	4.73%	0.68%	4.26%	0.71%	1.45%	-2.82%	-	-
Horiz. %	109.15%	104.23%	103.52%	99.30%	98.59%	97.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 213,563
RPS	23.03	16.42	18.90	20.74	18.93	20.61	36.95	-7.57%
YoY %	40.26%	-13.12%	-8.87%	9.56%	-8.15%	-44.22%	-	-
Horiz. %	62.33%	44.44%	51.15%	56.13%	51.23%	55.78%	100.00%	-
EPS	6.66	3.52	3.93	6.57	6.54	7.65	15.38	-13.00%
YoY %	89.20%	-10.43%	-40.18%	0.46%	-14.51%	-50.26%	-	-
Horiz. %	43.30%	22.89%	25.55%	42.72%	42.52%	49.74%	100.00%	-
DPS	0.00	1.90	1.90	4.74	4.75	11.41	7.58	-
YoY %	0.00%	0.00%	-59.92%	-0.21%	-58.37%	50.53%	-	-
Horiz. %	0.00%	25.07%	25.07%	62.53%	62.66%	150.53%	100.00%	-
NAPS	1.4707	1.4043	1.3948	1.3379	1.3284	1.3094	1.3482	1.45%
YoY %	4.73%	0.68%	4.25%	0.72%	1.45%	-2.88%	-	-
Horiz. %	109.09%	104.16%	103.46%	99.24%	98.53%	97.12%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.87	0.80	0.95	1.67	1.50	1.55	1.54	-
P/RPS	3.58	4.62	4.77	7.64	7.52	7.13	3.96	-1.66%
YoY %	-22.51%	-3.14%	-37.57%	1.60%	5.47%	80.05%	-	-
Horiz. %	90.40%	116.67%	120.45%	192.93%	189.90%	180.05%	100.00%	-
P/EPS	12.39	21.59	22.92	24.13	21.77	19.23	9.51	4.50%
YoY %	-42.61%	-5.80%	-5.01%	10.84%	13.21%	102.21%	-	-
Horiz. %	130.28%	227.02%	241.01%	253.73%	228.92%	202.21%	100.00%	-
EY	8.07	4.63	4.36	4.14	4.59	5.20	10.52	-4.31%
YoY %	74.30%	6.19%	5.31%	-9.80%	-11.73%	-50.57%	-	-
Horiz. %	76.71%	44.01%	41.44%	39.35%	43.63%	49.43%	100.00%	-
DY	0.00	2.50	2.11	2.99	3.33	7.74	5.19	-
YoY %	0.00%	18.48%	-29.43%	-10.21%	-56.98%	49.13%	-	-
Horiz. %	0.00%	48.17%	40.66%	57.61%	64.16%	149.13%	100.00%	-
P/NAPS	0.56	0.54	0.65	1.18	1.07	1.12	1.08	-10.35%
YoY %	3.70%	-16.92%	-44.92%	10.28%	-4.46%	3.70%	-	-
Horiz. %	51.85%	50.00%	60.19%	109.26%	99.07%	103.70%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	12/11/20	14/11/19	22/11/18	30/11/17	24/11/16	23/11/15	27/11/14	-
Price	0.915	0.89	0.98	1.63	1.56	1.92	1.50	-
P/RPS	3.77	5.14	4.92	7.46	7.82	8.84	3.85	-0.34%
YoY %	-26.65%	4.47%	-34.05%	-4.60%	-11.54%	129.61%	-	-
Horiz. %	97.92%	133.51%	127.79%	193.77%	203.12%	229.61%	100.00%	-
P/EPS	13.03	24.02	23.64	23.55	22.64	23.82	9.26	5.85%
YoY %	-45.75%	1.61%	0.38%	4.02%	-4.95%	157.24%	-	-
Horiz. %	140.71%	259.40%	255.29%	254.32%	244.49%	257.24%	100.00%	-
EY	7.67	4.16	4.23	4.25	4.42	4.20	10.80	-5.53%
YoY %	84.38%	-1.65%	-0.47%	-3.85%	5.24%	-61.11%	-	-
Horiz. %	71.02%	38.52%	39.17%	39.35%	40.93%	38.89%	100.00%	-
DY	0.00	2.25	2.04	3.07	3.21	6.25	5.33	-
YoY %	0.00%	10.29%	-33.55%	-4.36%	-48.64%	17.26%	-	-
Horiz. %	0.00%	42.21%	38.27%	57.60%	60.23%	117.26%	100.00%	-
P/NAPS	0.59	0.60	0.67	1.16	1.11	1.39	1.06	-9.29%
YoY %	-1.67%	-10.45%	-42.24%	4.50%	-20.14%	31.13%	-	-
Horiz. %	55.66%	56.60%	63.21%	109.43%	104.72%	131.13%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 14:55:00

EMA 5

5 Mins

SELL

2024-05-08 14:55:00

ADX

5 Mins

SELL

2024-05-08 14:55:00

MACD/RSI

5 Mins

SELL

2024-05-08 14:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-08 14:50:00

EMA 5

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

407

PTRANS

PERAK TRANSIT BERHAD

343

MPI

MALAYSIAN PACIFIC INDUSTRIES

340

HLIND

HONG LEONG INDUSTRIES BHD

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

302

CAPITALA

CAPITAL A BERHAD

241

PBBANK

PUBLIC BANK BHD

238

TOPGLOV

TOP GLOVE CORPORATION BHD

210

RANHILL

RANHILL UTILITIES BERHAD

205

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

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