Highlights

[APEX] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     54.08%    YoY -     11.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 14,535 47,723 34,105 22,363 11,665 36,598 26,268 -32.62%
  QoQ % -69.54% 39.93% 52.51% 91.71% -68.13% 39.33% -
  Horiz. % 55.33% 181.68% 129.83% 85.13% 44.41% 139.33% 100.00%
PBT 7,242 18,676 14,842 8,446 5,377 15,854 11,562 -26.81%
  QoQ % -61.22% 25.83% 75.73% 57.08% -66.08% 37.12% -
  Horiz. % 62.64% 161.53% 128.37% 73.05% 46.51% 137.12% 100.00%
Tax -1,854 -3,658 -2,440 -1,882 -1,117 -505 -1,802 1.92%
  QoQ % 49.32% -49.92% -29.65% -68.49% -121.19% 71.98% -
  Horiz. % 102.89% 203.00% 135.41% 104.44% 61.99% 28.02% 100.00%
NP 5,388 15,018 12,402 6,564 4,260 15,349 9,760 -32.73%
  QoQ % -64.12% 21.09% 88.94% 54.08% -72.25% 57.26% -
  Horiz. % 55.20% 153.87% 127.07% 67.25% 43.65% 157.26% 100.00%
NP to SH 5,388 15,018 12,402 6,564 4,260 15,349 9,760 -32.73%
  QoQ % -64.12% 21.09% 88.94% 54.08% -72.25% 57.26% -
  Horiz. % 55.20% 153.87% 127.07% 67.25% 43.65% 157.26% 100.00%
Tax Rate 25.60 % 19.59 % 16.44 % 22.28 % 20.77 % 3.19 % 15.59 % 39.23%
  QoQ % 30.68% 19.16% -26.21% 7.27% 551.10% -79.54% -
  Horiz. % 164.21% 125.66% 105.45% 142.91% 133.23% 20.46% 100.00%
Total Cost 9,147 32,705 21,703 15,799 7,405 21,249 16,508 -32.56%
  QoQ % -72.03% 50.69% 37.37% 113.36% -65.15% 28.72% -
  Horiz. % 55.41% 198.12% 131.47% 95.71% 44.86% 128.72% 100.00%
Net Worth 292,195 296,197 291,933 275,398 275,647 273,338 266,181 6.42%
  QoQ % -1.35% 1.46% 6.00% -0.09% 0.84% 2.69% -
  Horiz. % 109.77% 111.28% 109.67% 103.46% 103.56% 102.69% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 6,213 - - - 6,307 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.51% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 41.38 % - % - % - % 41.10 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.68% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 292,195 296,197 291,933 275,398 275,647 273,338 266,181 6.42%
  QoQ % -1.35% 1.46% 6.00% -0.09% 0.84% 2.69% -
  Horiz. % 109.77% 111.28% 109.67% 103.46% 103.56% 102.69% 100.00%
NOSH 207,230 207,131 207,045 207,066 208,823 210,260 211,255 -1.28%
  QoQ % 0.05% 0.04% -0.01% -0.84% -0.68% -0.47% -
  Horiz. % 98.09% 98.05% 98.01% 98.02% 98.85% 99.53% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 37.07 % 31.47 % 36.36 % 29.35 % 36.52 % 41.94 % 37.16 % -0.16%
  QoQ % 17.79% -13.45% 23.88% -19.63% -12.92% 12.86% -
  Horiz. % 99.76% 84.69% 97.85% 78.98% 98.28% 112.86% 100.00%
ROE 1.84 % 5.07 % 4.25 % 2.38 % 1.55 % 5.62 % 3.67 % -36.92%
  QoQ % -63.71% 19.29% 78.57% 53.55% -72.42% 53.13% -
  Horiz. % 50.14% 138.15% 115.80% 64.85% 42.23% 153.13% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.01 23.04 16.47 10.80 5.59 17.41 12.43 -31.76%
  QoQ % -69.57% 39.89% 52.50% 93.20% -67.89% 40.06% -
  Horiz. % 56.40% 185.36% 132.50% 86.89% 44.97% 140.06% 100.00%
EPS 2.60 7.25 5.99 3.17 2.04 7.31 4.62 -31.86%
  QoQ % -64.14% 21.04% 88.96% 55.39% -72.09% 58.23% -
  Horiz. % 56.28% 156.93% 129.65% 68.61% 44.16% 158.23% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4100 1.4300 1.4100 1.3300 1.3200 1.3000 1.2600 7.79%
  QoQ % -1.40% 1.42% 6.02% 0.76% 1.54% 3.17% -
  Horiz. % 111.90% 113.49% 111.90% 105.56% 104.76% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.81 22.35 15.97 10.47 5.46 17.14 12.30 -32.60%
  QoQ % -69.53% 39.95% 52.53% 91.76% -68.14% 39.35% -
  Horiz. % 55.37% 181.71% 129.84% 85.12% 44.39% 139.35% 100.00%
EPS 2.52 7.03 5.81 3.07 1.99 7.19 4.57 -32.78%
  QoQ % -64.15% 21.00% 89.25% 54.27% -72.32% 57.33% -
  Horiz. % 55.14% 153.83% 127.13% 67.18% 43.54% 157.33% 100.00%
DPS 0.00 2.91 0.00 0.00 0.00 2.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.64% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3682 1.3869 1.3670 1.2895 1.2907 1.2799 1.2464 6.42%
  QoQ % -1.35% 1.46% 6.01% -0.09% 0.84% 2.69% -
  Horiz. % 109.77% 111.27% 109.68% 103.46% 103.55% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.8000 0.7700 0.6800 0.6600 0.6600 0.6200 0.6000 -
P/RPS 11.41 3.34 4.13 6.11 11.82 3.56 4.83 77.47%
  QoQ % 241.62% -19.13% -32.41% -48.31% 232.02% -26.29% -
  Horiz. % 236.23% 69.15% 85.51% 126.50% 244.72% 73.71% 100.00%
P/EPS 30.77 10.62 11.35 20.82 32.35 8.49 12.99 77.79%
  QoQ % 189.74% -6.43% -45.49% -35.64% 281.04% -34.64% -
  Horiz. % 236.87% 81.76% 87.37% 160.28% 249.04% 65.36% 100.00%
EY 3.25 9.42 8.81 4.80 3.09 11.77 7.70 -43.76%
  QoQ % -65.50% 6.92% 83.54% 55.34% -73.75% 52.86% -
  Horiz. % 42.21% 122.34% 114.42% 62.34% 40.13% 152.86% 100.00%
DY 0.00 3.90 0.00 0.00 0.00 4.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.54 0.48 0.50 0.50 0.48 0.48 12.15%
  QoQ % 5.56% 12.50% -4.00% 0.00% 4.17% 0.00% -
  Horiz. % 118.75% 112.50% 100.00% 104.17% 104.17% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 -
Price 0.8300 0.7700 0.7500 0.7000 0.6100 0.6200 0.6000 -
P/RPS 11.83 3.34 4.55 6.48 10.92 3.56 4.83 81.80%
  QoQ % 254.19% -26.59% -29.78% -40.66% 206.74% -26.29% -
  Horiz. % 244.93% 69.15% 94.20% 134.16% 226.09% 73.71% 100.00%
P/EPS 31.92 10.62 12.52 22.08 29.90 8.49 12.99 82.20%
  QoQ % 200.56% -15.18% -43.30% -26.15% 252.18% -34.64% -
  Horiz. % 245.73% 81.76% 96.38% 169.98% 230.18% 65.36% 100.00%
EY 3.13 9.42 7.99 4.53 3.34 11.77 7.70 -45.16%
  QoQ % -66.77% 17.90% 76.38% 35.63% -71.62% 52.86% -
  Horiz. % 40.65% 122.34% 103.77% 58.83% 43.38% 152.86% 100.00%
DY 0.00 3.90 0.00 0.00 0.00 4.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.54 0.53 0.53 0.46 0.48 0.48 14.76%
  QoQ % 9.26% 1.89% 0.00% 15.22% -4.17% 0.00% -
  Horiz. % 122.92% 112.50% 110.42% 110.42% 95.83% 100.00% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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