Highlights

[APEX] QoQ Cumulative 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 -     242.41%    YoY -     70.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 31,208 10,530 47,376 35,872 24,184 12,891 51,369 -28.29%
  QoQ % 196.37% -77.77% 32.07% 48.33% 87.60% -74.91% -
  Horiz. % 60.75% 20.50% 92.23% 69.83% 47.08% 25.09% 100.00%
PBT 13,068 3,366 29,780 28,555 9,302 5,234 23,504 -32.41%
  QoQ % 288.24% -88.70% 4.29% 206.98% 77.72% -77.73% -
  Horiz. % 55.60% 14.32% 126.70% 121.49% 39.58% 22.27% 100.00%
Tax -2,463 -840 -3,693 -2,587 -1,718 -1,278 -5,148 -38.86%
  QoQ % -193.21% 77.25% -42.75% -50.58% -34.43% 75.17% -
  Horiz. % 47.84% 16.32% 71.74% 50.25% 33.37% 24.83% 100.00%
NP 10,605 2,526 26,087 25,968 7,584 3,956 18,356 -30.66%
  QoQ % 319.83% -90.32% 0.46% 242.41% 91.71% -78.45% -
  Horiz. % 57.77% 13.76% 142.12% 141.47% 41.32% 21.55% 100.00%
NP to SH 10,605 2,526 26,087 25,968 7,584 3,956 18,356 -30.66%
  QoQ % 319.83% -90.32% 0.46% 242.41% 91.71% -78.45% -
  Horiz. % 57.77% 13.76% 142.12% 141.47% 41.32% 21.55% 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 20,603 8,004 21,289 9,904 16,600 8,935 33,013 -26.99%
  QoQ % 157.41% -62.40% 114.95% -40.34% 85.79% -72.93% -
  Horiz. % 62.41% 24.24% 64.49% 30.00% 50.28% 27.07% 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 - 32,444 - 8,185 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 520.04% 0.00% 396.37% 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 3.82 % 0.93 % 9.75 % 8.71 % 2.46 % 1.34 % 6.45 % -29.50%
  QoQ % 310.75% -90.46% 11.94% 254.07% 83.58% -79.22% -
  Horiz. % 59.22% 14.42% 151.16% 135.04% 38.14% 20.78% 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 15.39 5.21 23.37 17.70 11.93 6.32 25.10 -27.85%
  QoQ % 195.39% -77.71% 32.03% 48.37% 88.77% -74.82% -
  Horiz. % 61.31% 20.76% 93.11% 70.52% 47.53% 25.18% 100.00%
EPS 5.23 1.25 12.87 12.81 3.74 1.94 8.97 -30.23%
  QoQ % 318.40% -90.29% 0.47% 242.51% 92.78% -78.37% -
  Horiz. % 58.31% 13.94% 143.48% 142.81% 41.69% 21.63% 100.00%
DPS 0.00 0.00 21.00 0.00 16.00 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% 400.00% 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 14.61 4.93 22.18 16.80 11.32 6.04 24.05 -28.29%
  QoQ % 196.35% -77.77% 32.02% 48.41% 87.42% -74.89% -
  Horiz. % 60.75% 20.50% 92.22% 69.85% 47.07% 25.11% 100.00%
EPS 4.97 1.18 12.22 12.16 3.55 1.85 8.60 -30.64%
  QoQ % 321.19% -90.34% 0.49% 242.54% 91.89% -78.49% -
  Horiz. % 57.79% 13.72% 142.09% 141.40% 41.28% 21.51% 100.00%
DPS 0.00 0.00 19.93 0.00 15.19 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% 396.61% 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 7.67 21.88 4.71 6.61 8.64 13.29 3.35 73.80%
  QoQ % -64.95% 364.54% -28.74% -23.50% -34.99% 296.72% -
  Horiz. % 228.96% 653.13% 140.60% 197.31% 257.91% 396.72% 100.00%
P/EPS 22.56 91.20 8.55 9.13 27.54 43.30 9.36 79.86%
  QoQ % -75.26% 966.67% -6.35% -66.85% -36.40% 362.61% -
  Horiz. % 241.03% 974.36% 91.35% 97.54% 294.23% 462.61% 100.00%
EY 4.43 1.10 11.70 10.95 3.63 2.31 10.68 -44.41%
  QoQ % 302.73% -90.60% 6.85% 201.65% 57.14% -78.37% -
  Horiz. % 41.48% 10.30% 109.55% 102.53% 33.99% 21.63% 100.00%
DY 0.00 0.00 19.09 0.00 15.53 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% 326.26% 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 8.19 23.03 4.71 6.39 10.40 12.65 3.19 87.61%
  QoQ % -64.44% 388.96% -26.29% -38.56% -17.79% 296.55% -
  Horiz. % 256.74% 721.94% 147.65% 200.31% 326.02% 396.55% 100.00%
P/EPS 24.09 96.00 8.55 8.82 33.16 41.24 8.92 94.05%
  QoQ % -74.91% 1,022.81% -3.06% -73.40% -19.59% 362.33% -
  Horiz. % 270.07% 1,076.23% 95.85% 98.88% 371.75% 462.33% 100.00%
EY 4.15 1.04 11.70 11.34 3.02 2.43 11.21 -48.47%
  QoQ % 299.04% -91.11% 3.17% 275.50% 24.28% -78.32% -
  Horiz. % 37.02% 9.28% 104.37% 101.16% 26.94% 21.68% 100.00%
DY 0.00 0.00 19.09 0.00 12.90 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% 258.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS