Highlights

[APEX] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -24.66%    YoY -     42.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 66,766 62,416 42,120 47,376 47,829 48,368 51,564 18.78%
  QoQ % 6.97% 48.19% -11.09% -0.95% -1.11% -6.20% -
  Horiz. % 129.48% 121.05% 81.68% 91.88% 92.76% 93.80% 100.00%
PBT 27,770 26,136 13,464 29,780 38,073 18,604 20,936 20.70%
  QoQ % 6.25% 94.12% -54.79% -21.78% 104.65% -11.14% -
  Horiz. % 132.65% 124.84% 64.31% 142.24% 181.86% 88.86% 100.00%
Tax -5,366 -4,926 -3,360 -3,693 -3,449 -3,436 -5,112 3.29%
  QoQ % -8.95% -46.61% 9.02% -7.06% -0.39% 32.79% -
  Horiz. % 104.98% 96.36% 65.73% 72.24% 67.48% 67.21% 100.00%
NP 22,404 21,210 10,104 26,087 34,624 15,168 15,824 26.06%
  QoQ % 5.63% 109.92% -61.27% -24.66% 128.27% -4.15% -
  Horiz. % 141.58% 134.04% 63.85% 164.86% 218.81% 95.85% 100.00%
NP to SH 22,404 21,210 10,104 26,087 34,624 15,168 15,824 26.06%
  QoQ % 5.63% 109.92% -61.27% -24.66% 128.27% -4.15% -
  Horiz. % 141.58% 134.04% 63.85% 164.86% 218.81% 95.85% 100.00%
Tax Rate 19.32 % 18.85 % 24.96 % 12.40 % 9.06 % 18.47 % 24.42 % -14.45%
  QoQ % 2.49% -24.48% 101.29% 36.87% -50.95% -24.37% -
  Horiz. % 79.12% 77.19% 102.21% 50.78% 37.10% 75.63% 100.00%
Total Cost 44,362 41,206 32,016 21,289 13,205 33,200 35,740 15.48%
  QoQ % 7.66% 28.70% 50.39% 61.22% -60.22% -7.11% -
  Horiz. % 124.13% 115.29% 89.58% 59.57% 36.95% 92.89% 100.00%
Net Worth 277,685 277,798 272,808 267,569 297,993 308,226 295,680 -4.10%
  QoQ % -0.04% 1.83% 1.96% -10.21% -3.32% 4.24% -
  Horiz. % 93.91% 93.95% 92.26% 90.49% 100.78% 104.24% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 42,567 - 64,889 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 65.60% 0.00% 100.00% -
Div Payout % - % - % - % 163.18 % - % 427.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 38.14% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 277,685 277,798 272,808 267,569 297,993 308,226 295,680 -4.10%
  QoQ % -0.04% 1.83% 1.96% -10.21% -3.32% 4.24% -
  Horiz. % 93.91% 93.95% 92.26% 90.49% 100.78% 104.24% 100.00%
NOSH 202,689 202,772 202,080 202,703 202,716 202,780 203,917 -0.40%
  QoQ % -0.04% 0.34% -0.31% -0.01% -0.03% -0.56% -
  Horiz. % 99.40% 99.44% 99.10% 99.40% 99.41% 99.44% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 33.56 % 33.98 % 23.99 % 55.06 % 72.39 % 31.36 % 30.69 % 6.14%
  QoQ % -1.24% 41.64% -56.43% -23.94% 130.84% 2.18% -
  Horiz. % 109.35% 110.72% 78.17% 179.41% 235.87% 102.18% 100.00%
ROE 8.07 % 7.64 % 3.70 % 9.75 % 11.62 % 4.92 % 5.35 % 31.49%
  QoQ % 5.63% 106.49% -62.05% -16.09% 136.18% -8.04% -
  Horiz. % 150.84% 142.80% 69.16% 182.24% 217.20% 91.96% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.94 30.78 20.84 23.37 23.59 23.85 25.29 19.25%
  QoQ % 7.02% 47.70% -10.83% -0.93% -1.09% -5.69% -
  Horiz. % 130.25% 121.71% 82.40% 92.41% 93.28% 94.31% 100.00%
EPS 11.05 10.46 5.00 12.87 17.08 7.48 7.76 26.54%
  QoQ % 5.64% 109.20% -61.15% -24.65% 128.34% -3.61% -
  Horiz. % 142.40% 134.79% 64.43% 165.85% 220.10% 96.39% 100.00%
DPS 0.00 0.00 0.00 21.00 0.00 32.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 65.62% 0.00% 100.00% -
NAPS 1.3700 1.3700 1.3500 1.3200 1.4700 1.5200 1.4500 -3.71%
  QoQ % 0.00% 1.48% 2.27% -10.20% -3.29% 4.83% -
  Horiz. % 94.48% 94.48% 93.10% 91.03% 101.38% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.26 29.23 19.72 22.18 22.40 22.65 24.14 18.79%
  QoQ % 6.94% 48.23% -11.09% -0.98% -1.10% -6.17% -
  Horiz. % 129.49% 121.09% 81.69% 91.88% 92.79% 93.83% 100.00%
EPS 10.49 9.93 4.73 12.22 16.21 7.10 7.41 26.05%
  QoQ % 5.64% 109.94% -61.29% -24.61% 128.31% -4.18% -
  Horiz. % 141.57% 134.01% 63.83% 164.91% 218.76% 95.82% 100.00%
DPS 0.00 0.00 0.00 19.93 0.00 30.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 65.60% 0.00% 100.00% -
NAPS 1.3002 1.3008 1.2774 1.2529 1.3953 1.4433 1.3845 -4.10%
  QoQ % -0.05% 1.83% 1.96% -10.21% -3.33% 4.25% -
  Horiz. % 93.91% 93.95% 92.26% 90.49% 100.78% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.1700 1.1800 1.1400 1.1000 1.1700 1.0300 0.8400 -
P/RPS 3.55 3.83 5.47 4.71 4.96 4.32 3.32 4.56%
  QoQ % -7.31% -29.98% 16.14% -5.04% 14.81% 30.12% -
  Horiz. % 106.93% 115.36% 164.76% 141.87% 149.40% 130.12% 100.00%
P/EPS 10.59 11.28 22.80 8.55 6.85 13.77 10.82 -1.42%
  QoQ % -6.12% -50.53% 166.67% 24.82% -50.25% 27.26% -
  Horiz. % 97.87% 104.25% 210.72% 79.02% 63.31% 127.26% 100.00%
EY 9.45 8.86 4.39 11.70 14.60 7.26 9.24 1.51%
  QoQ % 6.66% 101.82% -62.48% -19.86% 101.10% -21.43% -
  Horiz. % 102.27% 95.89% 47.51% 126.62% 158.01% 78.57% 100.00%
DY 0.00 0.00 0.00 19.09 0.00 31.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 61.44% 0.00% 100.00% -
P/NAPS 0.85 0.86 0.84 0.83 0.80 0.68 0.58 28.99%
  QoQ % -1.16% 2.38% 1.20% 3.75% 17.65% 17.24% -
  Horiz. % 146.55% 148.28% 144.83% 143.10% 137.93% 117.24% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 -
Price 1.1900 1.2600 1.2000 1.1000 1.1300 1.2400 0.8000 -
P/RPS 3.61 4.09 5.76 4.71 4.79 5.20 3.16 9.27%
  QoQ % -11.74% -28.99% 22.29% -1.67% -7.88% 64.56% -
  Horiz. % 114.24% 129.43% 182.28% 149.05% 151.58% 164.56% 100.00%
P/EPS 10.77 12.05 24.00 8.55 6.62 16.58 10.31 2.95%
  QoQ % -10.62% -49.79% 180.70% 29.15% -60.07% 60.81% -
  Horiz. % 104.46% 116.88% 232.78% 82.93% 64.21% 160.81% 100.00%
EY 9.29 8.30 4.17 11.70 15.12 6.03 9.70 -2.84%
  QoQ % 11.93% 99.04% -64.36% -22.62% 150.75% -37.84% -
  Horiz. % 95.77% 85.57% 42.99% 120.62% 155.88% 62.16% 100.00%
DY 0.00 0.00 0.00 19.09 0.00 25.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 73.96% 0.00% 100.00% -
P/NAPS 0.87 0.92 0.89 0.83 0.77 0.82 0.55 35.72%
  QoQ % -5.43% 3.37% 7.23% 7.79% -6.10% 49.09% -
  Horiz. % 158.18% 167.27% 161.82% 150.91% 140.00% 149.09% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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