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.
 


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
 
 

373  432  496  886 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.345+0.08 
 HIBISCS 0.695+0.035 
 ASB 0.175+0.04 
 SAPNRG 0.1050.00 
 CAREPLS 1.71+0.17 
 SANICHI 0.11-0.005 
 KNM 0.255+0.005 
 ACOSTEC 0.685+0.185 
 K1 0.51-0.03 
 AT 0.10-0.005 

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