Highlights

[APEX] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     128.27%    YoY -     70.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 62,416 42,120 47,376 47,829 48,368 51,564 51,369 13.88%
  QoQ % 48.19% -11.09% -0.95% -1.11% -6.20% 0.38% -
  Horiz. % 121.51% 81.99% 92.23% 93.11% 94.16% 100.38% 100.00%
PBT 26,136 13,464 29,780 38,073 18,604 20,936 23,504 7.34%
  QoQ % 94.12% -54.79% -21.78% 104.65% -11.14% -10.93% -
  Horiz. % 111.20% 57.28% 126.70% 161.99% 79.15% 89.07% 100.00%
Tax -4,926 -3,360 -3,693 -3,449 -3,436 -5,112 -5,148 -2.90%
  QoQ % -46.61% 9.02% -7.06% -0.39% 32.79% 0.70% -
  Horiz. % 95.69% 65.27% 71.74% 67.00% 66.74% 99.30% 100.00%
NP 21,210 10,104 26,087 34,624 15,168 15,824 18,356 10.12%
  QoQ % 109.92% -61.27% -24.66% 128.27% -4.15% -13.79% -
  Horiz. % 115.55% 55.04% 142.12% 188.62% 82.63% 86.21% 100.00%
NP to SH 21,210 10,104 26,087 34,624 15,168 15,824 18,356 10.12%
  QoQ % 109.92% -61.27% -24.66% 128.27% -4.15% -13.79% -
  Horiz. % 115.55% 55.04% 142.12% 188.62% 82.63% 86.21% 100.00%
Tax Rate 18.85 % 24.96 % 12.40 % 9.06 % 18.47 % 24.42 % 21.90 % -9.52%
  QoQ % -24.48% 101.29% 36.87% -50.95% -24.37% 11.51% -
  Horiz. % 86.07% 113.97% 56.62% 41.37% 84.34% 111.51% 100.00%
Total Cost 41,206 32,016 21,289 13,205 33,200 35,740 33,013 15.94%
  QoQ % 28.70% 50.39% 61.22% -60.22% -7.11% 8.26% -
  Horiz. % 124.82% 96.98% 64.49% 40.00% 100.57% 108.26% 100.00%
Net Worth 277,798 272,808 267,569 297,993 308,226 295,680 284,446 -1.57%
  QoQ % 1.83% 1.96% -10.21% -3.32% 4.24% 3.95% -
  Horiz. % 97.66% 95.91% 94.07% 104.76% 108.36% 103.95% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 42,567 - 64,889 - 8,185 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 365.96% 0.00% 959.43% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 277,798 272,808 267,569 297,993 308,226 295,680 284,446 -1.57%
  QoQ % 1.83% 1.96% -10.21% -3.32% 4.24% 3.95% -
  Horiz. % 97.66% 95.91% 94.07% 104.76% 108.36% 103.95% 100.00%
NOSH 202,772 202,080 202,703 202,716 202,780 203,917 204,637 -0.61%
  QoQ % 0.34% -0.31% -0.01% -0.03% -0.56% -0.35% -
  Horiz. % 99.09% 98.75% 99.06% 99.06% 99.09% 99.65% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 33.98 % 23.99 % 55.06 % 72.39 % 31.36 % 30.69 % 35.73 % -3.30%
  QoQ % 41.64% -56.43% -23.94% 130.84% 2.18% -14.11% -
  Horiz. % 95.10% 67.14% 154.10% 202.60% 87.77% 85.89% 100.00%
ROE 7.64 % 3.70 % 9.75 % 11.62 % 4.92 % 5.35 % 6.45 % 11.96%
  QoQ % 106.49% -62.05% -16.09% 136.18% -8.04% -17.05% -
  Horiz. % 118.45% 57.36% 151.16% 180.16% 76.28% 82.95% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.78 20.84 23.37 23.59 23.85 25.29 25.10 14.58%
  QoQ % 47.70% -10.83% -0.93% -1.09% -5.69% 0.76% -
  Horiz. % 122.63% 83.03% 93.11% 93.98% 95.02% 100.76% 100.00%
EPS 10.46 5.00 12.87 17.08 7.48 7.76 8.97 10.80%
  QoQ % 109.20% -61.15% -24.65% 128.34% -3.61% -13.49% -
  Horiz. % 116.61% 55.74% 143.48% 190.41% 83.39% 86.51% 100.00%
DPS 0.00 0.00 21.00 0.00 32.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 525.00% 0.00% 800.00% 0.00% 100.00%
NAPS 1.3700 1.3500 1.3200 1.4700 1.5200 1.4500 1.3900 -0.96%
  QoQ % 1.48% 2.27% -10.20% -3.29% 4.83% 4.32% -
  Horiz. % 98.56% 97.12% 94.96% 105.76% 109.35% 104.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.23 19.72 22.18 22.40 22.65 24.14 24.05 13.90%
  QoQ % 48.23% -11.09% -0.98% -1.10% -6.17% 0.37% -
  Horiz. % 121.54% 82.00% 92.22% 93.14% 94.18% 100.37% 100.00%
EPS 9.93 4.73 12.22 16.21 7.10 7.41 8.60 10.07%
  QoQ % 109.94% -61.29% -24.61% 128.31% -4.18% -13.84% -
  Horiz. % 115.47% 55.00% 142.09% 188.49% 82.56% 86.16% 100.00%
DPS 0.00 0.00 19.93 0.00 30.38 0.00 3.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 520.37% 0.00% 793.21% 0.00% 100.00%
NAPS 1.3008 1.2774 1.2529 1.3953 1.4433 1.3845 1.3319 -1.56%
  QoQ % 1.83% 1.96% -10.21% -3.33% 4.25% 3.95% -
  Horiz. % 97.66% 95.91% 94.07% 104.76% 108.36% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.1800 1.1400 1.1000 1.1700 1.0300 0.8400 0.8400 -
P/RPS 3.83 5.47 4.71 4.96 4.32 3.32 3.35 9.35%
  QoQ % -29.98% 16.14% -5.04% 14.81% 30.12% -0.90% -
  Horiz. % 114.33% 163.28% 140.60% 148.06% 128.96% 99.10% 100.00%
P/EPS 11.28 22.80 8.55 6.85 13.77 10.82 9.36 13.26%
  QoQ % -50.53% 166.67% 24.82% -50.25% 27.26% 15.60% -
  Horiz. % 120.51% 243.59% 91.35% 73.18% 147.12% 115.60% 100.00%
EY 8.86 4.39 11.70 14.60 7.26 9.24 10.68 -11.72%
  QoQ % 101.82% -62.48% -19.86% 101.10% -21.43% -13.48% -
  Horiz. % 82.96% 41.10% 109.55% 136.70% 67.98% 86.52% 100.00%
DY 0.00 0.00 19.09 0.00 31.07 0.00 4.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 401.05% 0.00% 652.73% 0.00% 100.00%
P/NAPS 0.86 0.84 0.83 0.80 0.68 0.58 0.60 27.15%
  QoQ % 2.38% 1.20% 3.75% 17.65% 17.24% -3.33% -
  Horiz. % 143.33% 140.00% 138.33% 133.33% 113.33% 96.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 -
Price 1.2600 1.2000 1.1000 1.1300 1.2400 0.8000 0.8000 -
P/RPS 4.09 5.76 4.71 4.79 5.20 3.16 3.19 18.04%
  QoQ % -28.99% 22.29% -1.67% -7.88% 64.56% -0.94% -
  Horiz. % 128.21% 180.56% 147.65% 150.16% 163.01% 99.06% 100.00%
P/EPS 12.05 24.00 8.55 6.62 16.58 10.31 8.92 22.23%
  QoQ % -49.79% 180.70% 29.15% -60.07% 60.81% 15.58% -
  Horiz. % 135.09% 269.06% 95.85% 74.22% 185.87% 115.58% 100.00%
EY 8.30 4.17 11.70 15.12 6.03 9.70 11.21 -18.17%
  QoQ % 99.04% -64.36% -22.62% 150.75% -37.84% -13.47% -
  Horiz. % 74.04% 37.20% 104.37% 134.88% 53.79% 86.53% 100.00%
DY 0.00 0.00 19.09 0.00 25.81 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 381.80% 0.00% 516.20% 0.00% 100.00%
P/NAPS 0.92 0.89 0.83 0.77 0.82 0.55 0.58 36.05%
  QoQ % 3.37% 7.23% 7.79% -6.10% 49.09% -5.17% -
  Horiz. % 158.62% 153.45% 143.10% 132.76% 141.38% 94.83% 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
 
 

1921 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.6250.00 
 KOTRA 1.900.00 
 UCREST 0.080.00 
 EITA 1.070.00 
 PUC 0.100.00 
 WILLOW 0.3950.00 
 EAH-WE 0.0050.00 
 IRIS 0.0950.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 

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