Highlights

[APEX] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -4.15%    YoY -     -22.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 42,120 47,376 47,829 48,368 51,564 51,369 53,652 -14.89%
  QoQ % -11.09% -0.95% -1.11% -6.20% 0.38% -4.26% -
  Horiz. % 78.51% 88.30% 89.15% 90.15% 96.11% 95.74% 100.00%
PBT 13,464 29,780 38,073 18,604 20,936 23,504 25,708 -35.00%
  QoQ % -54.79% -21.78% 104.65% -11.14% -10.93% -8.57% -
  Horiz. % 52.37% 115.84% 148.10% 72.37% 81.44% 91.43% 100.00%
Tax -3,360 -3,693 -3,449 -3,436 -5,112 -5,148 -5,409 -27.18%
  QoQ % 9.02% -7.06% -0.39% 32.79% 0.70% 4.83% -
  Horiz. % 62.11% 68.27% 63.77% 63.52% 94.50% 95.17% 100.00%
NP 10,104 26,087 34,624 15,168 15,824 18,356 20,298 -37.17%
  QoQ % -61.27% -24.66% 128.27% -4.15% -13.79% -9.57% -
  Horiz. % 49.78% 128.52% 170.57% 74.72% 77.96% 90.43% 100.00%
NP to SH 10,104 26,087 34,624 15,168 15,824 18,356 20,298 -37.17%
  QoQ % -61.27% -24.66% 128.27% -4.15% -13.79% -9.57% -
  Horiz. % 49.78% 128.52% 170.57% 74.72% 77.96% 90.43% 100.00%
Tax Rate 24.96 % 12.40 % 9.06 % 18.47 % 24.42 % 21.90 % 21.04 % 12.05%
  QoQ % 101.29% 36.87% -50.95% -24.37% 11.51% 4.09% -
  Horiz. % 118.63% 58.94% 43.06% 87.79% 116.06% 104.09% 100.00%
Total Cost 32,016 21,289 13,205 33,200 35,740 33,013 33,353 -2.69%
  QoQ % 50.39% 61.22% -60.22% -7.11% 8.26% -1.02% -
  Horiz. % 95.99% 63.83% 39.59% 99.54% 107.16% 98.98% 100.00%
Net Worth 272,808 267,569 297,993 308,226 295,680 284,446 280,711 -1.88%
  QoQ % 1.96% -10.21% -3.32% 4.24% 3.95% 1.33% -
  Horiz. % 97.18% 95.32% 106.16% 109.80% 105.33% 101.33% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 42,567 - 64,889 - 8,185 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 520.04% 0.00% 792.74% 0.00% 100.00% -
Div Payout % - % 163.18 % - % 427.81 % - % 44.59 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 365.96% 0.00% 959.43% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 272,808 267,569 297,993 308,226 295,680 284,446 280,711 -1.88%
  QoQ % 1.96% -10.21% -3.32% 4.24% 3.95% 1.33% -
  Horiz. % 97.18% 95.32% 106.16% 109.80% 105.33% 101.33% 100.00%
NOSH 202,080 202,703 202,716 202,780 203,917 204,637 204,899 -0.92%
  QoQ % -0.31% -0.01% -0.03% -0.56% -0.35% -0.13% -
  Horiz. % 98.62% 98.93% 98.93% 98.97% 99.52% 99.87% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 23.99 % 55.06 % 72.39 % 31.36 % 30.69 % 35.73 % 37.83 % -26.17%
  QoQ % -56.43% -23.94% 130.84% 2.18% -14.11% -5.55% -
  Horiz. % 63.42% 145.55% 191.36% 82.90% 81.13% 94.45% 100.00%
ROE 3.70 % 9.75 % 11.62 % 4.92 % 5.35 % 6.45 % 7.23 % -35.99%
  QoQ % -62.05% -16.09% 136.18% -8.04% -17.05% -10.79% -
  Horiz. % 51.18% 134.85% 160.72% 68.05% 74.00% 89.21% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.84 23.37 23.59 23.85 25.29 25.10 26.18 -14.10%
  QoQ % -10.83% -0.93% -1.09% -5.69% 0.76% -4.13% -
  Horiz. % 79.60% 89.27% 90.11% 91.10% 96.60% 95.87% 100.00%
EPS 5.00 12.87 17.08 7.48 7.76 8.97 9.91 -36.60%
  QoQ % -61.15% -24.65% 128.34% -3.61% -13.49% -9.49% -
  Horiz. % 50.45% 129.87% 172.35% 75.48% 78.30% 90.51% 100.00%
DPS 0.00 21.00 0.00 32.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 525.00% 0.00% 800.00% 0.00% 100.00% -
NAPS 1.3500 1.3200 1.4700 1.5200 1.4500 1.3900 1.3700 -0.97%
  QoQ % 2.27% -10.20% -3.29% 4.83% 4.32% 1.46% -
  Horiz. % 98.54% 96.35% 107.30% 110.95% 105.84% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.72 22.18 22.40 22.65 24.14 24.05 25.12 -14.89%
  QoQ % -11.09% -0.98% -1.10% -6.17% 0.37% -4.26% -
  Horiz. % 78.50% 88.30% 89.17% 90.17% 96.10% 95.74% 100.00%
EPS 4.73 12.22 16.21 7.10 7.41 8.60 9.50 -37.15%
  QoQ % -61.29% -24.61% 128.31% -4.18% -13.84% -9.47% -
  Horiz. % 49.79% 128.63% 170.63% 74.74% 78.00% 90.53% 100.00%
DPS 0.00 19.93 0.00 30.38 0.00 3.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 520.37% 0.00% 793.21% 0.00% 100.00% -
NAPS 1.2774 1.2529 1.3953 1.4433 1.3845 1.3319 1.3144 -1.88%
  QoQ % 1.96% -10.21% -3.33% 4.25% 3.95% 1.33% -
  Horiz. % 97.19% 95.32% 106.15% 109.81% 105.33% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.1400 1.1000 1.1700 1.0300 0.8400 0.8400 0.7500 -
P/RPS 5.47 4.71 4.96 4.32 3.32 3.35 2.86 54.02%
  QoQ % 16.14% -5.04% 14.81% 30.12% -0.90% 17.13% -
  Horiz. % 191.26% 164.69% 173.43% 151.05% 116.08% 117.13% 100.00%
P/EPS 22.80 8.55 6.85 13.77 10.82 9.36 7.57 108.42%
  QoQ % 166.67% 24.82% -50.25% 27.26% 15.60% 23.65% -
  Horiz. % 301.19% 112.95% 90.49% 181.90% 142.93% 123.65% 100.00%
EY 4.39 11.70 14.60 7.26 9.24 10.68 13.21 -51.99%
  QoQ % -62.48% -19.86% 101.10% -21.43% -13.48% -19.15% -
  Horiz. % 33.23% 88.57% 110.52% 54.96% 69.95% 80.85% 100.00%
DY 0.00 19.09 0.00 31.07 0.00 4.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 401.05% 0.00% 652.73% 0.00% 100.00% -
P/NAPS 0.84 0.83 0.80 0.68 0.58 0.60 0.55 32.59%
  QoQ % 1.20% 3.75% 17.65% 17.24% -3.33% 9.09% -
  Horiz. % 152.73% 150.91% 145.45% 123.64% 105.45% 109.09% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 -
Price 1.2000 1.1000 1.1300 1.2400 0.8000 0.8000 0.8100 -
P/RPS 5.76 4.71 4.79 5.20 3.16 3.19 3.09 51.41%
  QoQ % 22.29% -1.67% -7.88% 64.56% -0.94% 3.24% -
  Horiz. % 186.41% 152.43% 155.02% 168.28% 102.27% 103.24% 100.00%
P/EPS 24.00 8.55 6.62 16.58 10.31 8.92 8.18 104.81%
  QoQ % 180.70% 29.15% -60.07% 60.81% 15.58% 9.05% -
  Horiz. % 293.40% 104.52% 80.93% 202.69% 126.04% 109.05% 100.00%
EY 4.17 11.70 15.12 6.03 9.70 11.21 12.23 -51.16%
  QoQ % -64.36% -22.62% 150.75% -37.84% -13.47% -8.34% -
  Horiz. % 34.10% 95.67% 123.63% 49.30% 79.31% 91.66% 100.00%
DY 0.00 19.09 0.00 25.81 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 381.80% 0.00% 516.20% 0.00% 100.00% -
P/NAPS 0.89 0.83 0.77 0.82 0.55 0.58 0.59 31.50%
  QoQ % 7.23% 7.79% -6.10% 49.09% -5.17% -1.69% -
  Horiz. % 150.85% 140.68% 130.51% 138.98% 93.22% 98.31% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

255  256  575  1200 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.09 
 HSI-CI2 0.33-0.01 
 EDUSPEC 0.0150.00 
 SAPNRG 0.050.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.115-0.01 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS