Highlights

[APEX] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -9.57%    YoY -     22.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,829 48,368 51,564 51,369 53,652 55,414 58,140 -12.17%
  QoQ % -1.11% -6.20% 0.38% -4.26% -3.18% -4.69% -
  Horiz. % 82.27% 83.19% 88.69% 88.35% 92.28% 95.31% 100.00%
PBT 38,073 18,604 20,936 23,504 25,708 25,844 28,968 19.93%
  QoQ % 104.65% -11.14% -10.93% -8.57% -0.53% -10.78% -
  Horiz. % 131.43% 64.22% 72.27% 81.14% 88.75% 89.22% 100.00%
Tax -3,449 -3,436 -5,112 -5,148 -5,409 -6,246 -7,416 -39.89%
  QoQ % -0.39% 32.79% 0.70% 4.83% 13.40% 15.78% -
  Horiz. % 46.51% 46.33% 68.93% 69.42% 72.94% 84.22% 100.00%
NP 34,624 15,168 15,824 18,356 20,298 19,598 21,552 37.05%
  QoQ % 128.27% -4.15% -13.79% -9.57% 3.58% -9.07% -
  Horiz. % 160.65% 70.38% 73.42% 85.17% 94.18% 90.93% 100.00%
NP to SH 34,624 15,168 15,824 18,356 20,298 19,598 21,552 37.05%
  QoQ % 128.27% -4.15% -13.79% -9.57% 3.58% -9.07% -
  Horiz. % 160.65% 70.38% 73.42% 85.17% 94.18% 90.93% 100.00%
Tax Rate 9.06 % 18.47 % 24.42 % 21.90 % 21.04 % 24.17 % 25.60 % -49.87%
  QoQ % -50.95% -24.37% 11.51% 4.09% -12.95% -5.59% -
  Horiz. % 35.39% 72.15% 95.39% 85.55% 82.19% 94.41% 100.00%
Total Cost 13,205 33,200 35,740 33,013 33,353 35,816 36,588 -49.21%
  QoQ % -60.22% -7.11% 8.26% -1.02% -6.88% -2.11% -
  Horiz. % 36.09% 90.74% 97.68% 90.23% 91.16% 97.89% 100.00%
Net Worth 297,993 308,226 295,680 284,446 280,711 295,001 292,195 1.31%
  QoQ % -3.32% 4.24% 3.95% 1.33% -4.84% 0.96% -
  Horiz. % 101.98% 105.49% 101.19% 97.35% 96.07% 100.96% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 64,889 - 8,185 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 792.74% 0.00% 100.00% - - -
Div Payout % - % 427.81 % - % 44.59 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 959.43% 0.00% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 297,993 308,226 295,680 284,446 280,711 295,001 292,195 1.31%
  QoQ % -3.32% 4.24% 3.95% 1.33% -4.84% 0.96% -
  Horiz. % 101.98% 105.49% 101.19% 97.35% 96.07% 100.96% 100.00%
NOSH 202,716 202,780 203,917 204,637 204,899 206,294 207,230 -1.45%
  QoQ % -0.03% -0.56% -0.35% -0.13% -0.68% -0.45% -
  Horiz. % 97.82% 97.85% 98.40% 98.75% 98.87% 99.55% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 72.39 % 31.36 % 30.69 % 35.73 % 37.83 % 35.37 % 37.07 % 56.04%
  QoQ % 130.84% 2.18% -14.11% -5.55% 6.96% -4.59% -
  Horiz. % 195.28% 84.60% 82.79% 96.39% 102.05% 95.41% 100.00%
ROE 11.62 % 4.92 % 5.35 % 6.45 % 7.23 % 6.64 % 7.38 % 35.23%
  QoQ % 136.18% -8.04% -17.05% -10.79% 8.89% -10.03% -
  Horiz. % 157.45% 66.67% 72.49% 87.40% 97.97% 89.97% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.59 23.85 25.29 25.10 26.18 26.86 28.06 -10.90%
  QoQ % -1.09% -5.69% 0.76% -4.13% -2.53% -4.28% -
  Horiz. % 84.07% 85.00% 90.13% 89.45% 93.30% 95.72% 100.00%
EPS 17.08 7.48 7.76 8.97 9.91 9.50 10.40 39.07%
  QoQ % 128.34% -3.61% -13.49% -9.49% 4.32% -8.65% -
  Horiz. % 164.23% 71.92% 74.62% 86.25% 95.29% 91.35% 100.00%
DPS 0.00 32.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 800.00% 0.00% 100.00% - - -
NAPS 1.4700 1.5200 1.4500 1.3900 1.3700 1.4300 1.4100 2.81%
  QoQ % -3.29% 4.83% 4.32% 1.46% -4.20% 1.42% -
  Horiz. % 104.26% 107.80% 102.84% 98.58% 97.16% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.40 22.65 24.14 24.05 25.12 25.95 27.22 -12.15%
  QoQ % -1.10% -6.17% 0.37% -4.26% -3.20% -4.67% -
  Horiz. % 82.29% 83.21% 88.68% 88.35% 92.29% 95.33% 100.00%
EPS 16.21 7.10 7.41 8.60 9.50 9.18 10.09 37.05%
  QoQ % 128.31% -4.18% -13.84% -9.47% 3.49% -9.02% -
  Horiz. % 160.65% 70.37% 73.44% 85.23% 94.15% 90.98% 100.00%
DPS 0.00 30.38 0.00 3.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 793.21% 0.00% 100.00% - - -
NAPS 1.3953 1.4433 1.3845 1.3319 1.3144 1.3813 1.3682 1.31%
  QoQ % -3.33% 4.25% 3.95% 1.33% -4.84% 0.96% -
  Horiz. % 101.98% 105.49% 101.19% 97.35% 96.07% 100.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.1700 1.0300 0.8400 0.8400 0.7500 0.8600 0.8000 -
P/RPS 4.96 4.32 3.32 3.35 2.86 3.20 2.85 44.54%
  QoQ % 14.81% 30.12% -0.90% 17.13% -10.63% 12.28% -
  Horiz. % 174.04% 151.58% 116.49% 117.54% 100.35% 112.28% 100.00%
P/EPS 6.85 13.77 10.82 9.36 7.57 9.05 7.69 -7.40%
  QoQ % -50.25% 27.26% 15.60% 23.65% -16.35% 17.69% -
  Horiz. % 89.08% 179.06% 140.70% 121.72% 98.44% 117.69% 100.00%
EY 14.60 7.26 9.24 10.68 13.21 11.05 13.00 8.02%
  QoQ % 101.10% -21.43% -13.48% -19.15% 19.55% -15.00% -
  Horiz. % 112.31% 55.85% 71.08% 82.15% 101.62% 85.00% 100.00%
DY 0.00 31.07 0.00 4.76 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 652.73% 0.00% 100.00% - - -
P/NAPS 0.80 0.68 0.58 0.60 0.55 0.60 0.57 25.28%
  QoQ % 17.65% 17.24% -3.33% 9.09% -8.33% 5.26% -
  Horiz. % 140.35% 119.30% 101.75% 105.26% 96.49% 105.26% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 -
Price 1.1300 1.2400 0.8000 0.8000 0.8100 0.7700 0.8300 -
P/RPS 4.79 5.20 3.16 3.19 3.09 2.87 2.96 37.72%
  QoQ % -7.88% 64.56% -0.94% 3.24% 7.67% -3.04% -
  Horiz. % 161.82% 175.68% 106.76% 107.77% 104.39% 96.96% 100.00%
P/EPS 6.62 16.58 10.31 8.92 8.18 8.11 7.98 -11.68%
  QoQ % -60.07% 60.81% 15.58% 9.05% 0.86% 1.63% -
  Horiz. % 82.96% 207.77% 129.20% 111.78% 102.51% 101.63% 100.00%
EY 15.12 6.03 9.70 11.21 12.23 12.34 12.53 13.31%
  QoQ % 150.75% -37.84% -13.47% -8.34% -0.89% -1.52% -
  Horiz. % 120.67% 48.12% 77.41% 89.47% 97.61% 98.48% 100.00%
DY 0.00 25.81 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 516.20% 0.00% 100.00% - - -
P/NAPS 0.77 0.82 0.55 0.58 0.59 0.54 0.59 19.37%
  QoQ % -6.10% 49.09% -5.17% -1.69% 9.26% -8.47% -
  Horiz. % 130.51% 138.98% 93.22% 98.31% 100.00% 91.53% 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
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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