Highlights

[APEX] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -22.96%    YoY -     11.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 58,140 47,723 45,473 44,726 46,660 36,598 35,024 40.24%
  QoQ % 21.83% 4.95% 1.67% -4.14% 27.49% 4.49% -
  Horiz. % 166.00% 136.26% 129.83% 127.70% 133.22% 104.49% 100.00%
PBT 28,968 18,676 19,789 16,892 21,508 15,854 15,416 52.33%
  QoQ % 55.11% -5.63% 17.15% -21.46% 35.66% 2.84% -
  Horiz. % 187.91% 121.15% 128.37% 109.57% 139.52% 102.84% 100.00%
Tax -7,416 -3,658 -3,253 -3,764 -4,468 -505 -2,402 112.14%
  QoQ % -102.73% -12.44% 13.57% 15.76% -784.75% 78.98% -
  Horiz. % 308.66% 152.25% 135.41% 156.66% 185.96% 21.02% 100.00%
NP 21,552 15,018 16,536 13,128 17,040 15,349 13,013 40.02%
  QoQ % 43.51% -9.18% 25.96% -22.96% 11.02% 17.95% -
  Horiz. % 165.61% 115.40% 127.07% 100.88% 130.94% 117.95% 100.00%
NP to SH 21,552 15,018 16,536 13,128 17,040 15,349 13,013 40.02%
  QoQ % 43.51% -9.18% 25.96% -22.96% 11.02% 17.95% -
  Horiz. % 165.61% 115.40% 127.07% 100.88% 130.94% 117.95% 100.00%
Tax Rate 25.60 % 19.59 % 16.44 % 22.28 % 20.77 % 3.19 % 15.59 % 39.23%
  QoQ % 30.68% 19.16% -26.21% 7.27% 551.10% -79.54% -
  Horiz. % 164.21% 125.66% 105.45% 142.91% 133.23% 20.46% 100.00%
Total Cost 36,588 32,705 28,937 31,598 29,620 21,249 22,010 40.37%
  QoQ % 11.87% 13.02% -8.42% 6.68% 39.39% -3.46% -
  Horiz. % 166.23% 148.59% 131.47% 143.56% 134.57% 96.54% 100.00%
Net Worth 292,195 296,197 291,933 275,398 275,647 273,338 266,181 6.42%
  QoQ % -1.35% 1.46% 6.00% -0.09% 0.84% 2.69% -
  Horiz. % 109.77% 111.28% 109.67% 103.46% 103.56% 102.69% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 6,213 - - - 6,307 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.51% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 41.38 % - % - % - % 41.10 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.68% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 292,195 296,197 291,933 275,398 275,647 273,338 266,181 6.42%
  QoQ % -1.35% 1.46% 6.00% -0.09% 0.84% 2.69% -
  Horiz. % 109.77% 111.28% 109.67% 103.46% 103.56% 102.69% 100.00%
NOSH 207,230 207,131 207,045 207,066 208,823 210,260 211,255 -1.28%
  QoQ % 0.05% 0.04% -0.01% -0.84% -0.68% -0.47% -
  Horiz. % 98.09% 98.05% 98.01% 98.02% 98.85% 99.53% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 37.07 % 31.47 % 36.36 % 29.35 % 36.52 % 41.94 % 37.16 % -0.16%
  QoQ % 17.79% -13.45% 23.88% -19.63% -12.92% 12.86% -
  Horiz. % 99.76% 84.69% 97.85% 78.98% 98.28% 112.86% 100.00%
ROE 7.38 % 5.07 % 5.66 % 4.77 % 6.18 % 5.62 % 4.89 % 31.61%
  QoQ % 45.56% -10.42% 18.66% -22.82% 9.96% 14.93% -
  Horiz. % 150.92% 103.68% 115.75% 97.55% 126.38% 114.93% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.06 23.04 21.96 21.60 22.34 17.41 16.58 42.06%
  QoQ % 21.79% 4.92% 1.67% -3.31% 28.32% 5.01% -
  Horiz. % 169.24% 138.96% 132.45% 130.28% 134.74% 105.01% 100.00%
EPS 10.40 7.25 7.99 6.34 8.16 7.31 6.16 41.83%
  QoQ % 43.45% -9.26% 26.03% -22.30% 11.63% 18.67% -
  Horiz. % 168.83% 117.69% 129.71% 102.92% 132.47% 118.67% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4100 1.4300 1.4100 1.3300 1.3200 1.3000 1.2600 7.79%
  QoQ % -1.40% 1.42% 6.02% 0.76% 1.54% 3.17% -
  Horiz. % 111.90% 113.49% 111.90% 105.56% 104.76% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 27.22 22.35 21.29 20.94 21.85 17.14 16.40 40.23%
  QoQ % 21.79% 4.98% 1.67% -4.16% 27.48% 4.51% -
  Horiz. % 165.98% 136.28% 129.82% 127.68% 133.23% 104.51% 100.00%
EPS 10.09 7.03 7.74 6.15 7.98 7.19 6.09 40.06%
  QoQ % 43.53% -9.17% 25.85% -22.93% 10.99% 18.06% -
  Horiz. % 165.68% 115.44% 127.09% 100.99% 131.03% 118.06% 100.00%
DPS 0.00 2.91 0.00 0.00 0.00 2.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.64% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3682 1.3869 1.3670 1.2895 1.2907 1.2799 1.2464 6.42%
  QoQ % -1.35% 1.46% 6.01% -0.09% 0.84% 2.69% -
  Horiz. % 109.77% 111.27% 109.68% 103.46% 103.55% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.8000 0.7700 0.6800 0.6600 0.6600 0.6200 0.6000 -
P/RPS 2.85 3.34 3.10 3.06 2.95 3.56 3.62 -14.75%
  QoQ % -14.67% 7.74% 1.31% 3.73% -17.13% -1.66% -
  Horiz. % 78.73% 92.27% 85.64% 84.53% 81.49% 98.34% 100.00%
P/EPS 7.69 10.62 8.51 10.41 8.09 8.49 9.74 -14.59%
  QoQ % -27.59% 24.79% -18.25% 28.68% -4.71% -12.83% -
  Horiz. % 78.95% 109.03% 87.37% 106.88% 83.06% 87.17% 100.00%
EY 13.00 9.42 11.75 9.61 12.36 11.77 10.27 17.03%
  QoQ % 38.00% -19.83% 22.27% -22.25% 5.01% 14.61% -
  Horiz. % 126.58% 91.72% 114.41% 93.57% 120.35% 114.61% 100.00%
DY 0.00 3.90 0.00 0.00 0.00 4.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.54 0.48 0.50 0.50 0.48 0.48 12.15%
  QoQ % 5.56% 12.50% -4.00% 0.00% 4.17% 0.00% -
  Horiz. % 118.75% 112.50% 100.00% 104.17% 104.17% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 -
Price 0.8300 0.7700 0.7500 0.7000 0.6100 0.6200 0.6000 -
P/RPS 2.96 3.34 3.41 3.24 2.73 3.56 3.62 -12.57%
  QoQ % -11.38% -2.05% 5.25% 18.68% -23.31% -1.66% -
  Horiz. % 81.77% 92.27% 94.20% 89.50% 75.41% 98.34% 100.00%
P/EPS 7.98 10.62 9.39 11.04 7.48 8.49 9.74 -12.45%
  QoQ % -24.86% 13.10% -14.95% 47.59% -11.90% -12.83% -
  Horiz. % 81.93% 109.03% 96.41% 113.35% 76.80% 87.17% 100.00%
EY 12.53 9.42 10.65 9.06 13.38 11.77 10.27 14.19%
  QoQ % 33.01% -11.55% 17.55% -32.29% 13.68% 14.61% -
  Horiz. % 122.01% 91.72% 103.70% 88.22% 130.28% 114.61% 100.00%
DY 0.00 3.90 0.00 0.00 0.00 4.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.54 0.53 0.53 0.46 0.48 0.48 14.76%
  QoQ % 9.26% 1.89% 0.00% 15.22% -4.17% 0.00% -
  Horiz. % 122.92% 112.50% 110.42% 110.42% 95.83% 100.00% 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
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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