Highlights

[APEX] QoQ Cumulative 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 -     20.57%    YoY -     22.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 35,872 24,184 12,891 51,369 40,239 27,707 14,535 82.32%
  QoQ % 48.33% 87.60% -74.91% 27.66% 45.23% 90.62% -
  Horiz. % 246.80% 166.38% 88.69% 353.42% 276.84% 190.62% 100.00%
PBT 28,555 9,302 5,234 23,504 19,281 12,922 7,242 148.96%
  QoQ % 206.98% 77.72% -77.73% 21.90% 49.21% 78.43% -
  Horiz. % 394.30% 128.45% 72.27% 324.55% 266.24% 178.43% 100.00%
Tax -2,587 -1,718 -1,278 -5,148 -4,057 -3,123 -1,854 24.79%
  QoQ % -50.58% -34.43% 75.17% -26.89% -29.91% -68.45% -
  Horiz. % 139.54% 92.66% 68.93% 277.67% 218.82% 168.45% 100.00%
NP 25,968 7,584 3,956 18,356 15,224 9,799 5,388 184.51%
  QoQ % 242.41% 91.71% -78.45% 20.57% 55.36% 81.87% -
  Horiz. % 481.96% 140.76% 73.42% 340.68% 282.55% 181.87% 100.00%
NP to SH 25,968 7,584 3,956 18,356 15,224 9,799 5,388 184.51%
  QoQ % 242.41% 91.71% -78.45% 20.57% 55.36% 81.87% -
  Horiz. % 481.96% 140.76% 73.42% 340.68% 282.55% 181.87% 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 9,904 16,600 8,935 33,013 25,015 17,908 9,147 5.43%
  QoQ % -40.34% 85.79% -72.93% 31.97% 39.69% 95.78% -
  Horiz. % 108.28% 181.48% 97.68% 360.92% 273.48% 195.78% 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 - 32,444 - 8,185 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 396.37% 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 8.71 % 2.46 % 1.34 % 6.45 % 5.42 % 3.32 % 1.84 % 181.13%
  QoQ % 254.07% 83.58% -79.22% 19.00% 63.25% 80.43% -
  Horiz. % 473.37% 133.70% 72.83% 350.54% 294.57% 180.43% 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 17.70 11.93 6.32 25.10 19.64 13.43 7.01 85.11%
  QoQ % 48.37% 88.77% -74.82% 27.80% 46.24% 91.58% -
  Horiz. % 252.50% 170.19% 90.16% 358.06% 280.17% 191.58% 100.00%
EPS 12.81 3.74 1.94 8.97 7.43 4.75 2.60 188.71%
  QoQ % 242.51% 92.78% -78.37% 20.73% 56.42% 82.69% -
  Horiz. % 492.69% 143.85% 74.62% 345.00% 285.77% 182.69% 100.00%
DPS 0.00 16.00 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% 400.00% 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 16.80 11.32 6.04 24.05 18.84 12.97 6.81 82.27%
  QoQ % 48.41% 87.42% -74.89% 27.65% 45.26% 90.46% -
  Horiz. % 246.70% 166.23% 88.69% 353.16% 276.65% 190.46% 100.00%
EPS 12.16 3.55 1.85 8.60 7.13 4.59 2.52 184.74%
  QoQ % 242.54% 91.89% -78.49% 20.62% 55.34% 82.14% -
  Horiz. % 482.54% 140.87% 73.41% 341.27% 282.94% 182.14% 100.00%
DPS 0.00 15.19 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% 396.61% 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 6.61 8.64 13.29 3.35 3.82 6.40 11.41 -30.44%
  QoQ % -23.50% -34.99% 296.72% -12.30% -40.31% -43.91% -
  Horiz. % 57.93% 75.72% 116.48% 29.36% 33.48% 56.09% 100.00%
P/EPS 9.13 27.54 43.30 9.36 10.09 18.11 30.77 -55.41%
  QoQ % -66.85% -36.40% 362.61% -7.23% -44.28% -41.14% -
  Horiz. % 29.67% 89.50% 140.72% 30.42% 32.79% 58.86% 100.00%
EY 10.95 3.63 2.31 10.68 9.91 5.52 3.25 124.25%
  QoQ % 201.65% 57.14% -78.37% 7.77% 79.53% 69.85% -
  Horiz. % 336.92% 111.69% 71.08% 328.62% 304.92% 169.85% 100.00%
DY 0.00 15.53 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% 326.26% 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 6.39 10.40 12.65 3.19 4.12 5.73 11.83 -33.60%
  QoQ % -38.56% -17.79% 296.55% -22.57% -28.10% -51.56% -
  Horiz. % 54.02% 87.91% 106.93% 26.97% 34.83% 48.44% 100.00%
P/EPS 8.82 33.16 41.24 8.92 10.90 16.21 31.92 -57.48%
  QoQ % -73.40% -19.59% 362.33% -18.17% -32.76% -49.22% -
  Horiz. % 27.63% 103.88% 129.20% 27.94% 34.15% 50.78% 100.00%
EY 11.34 3.02 2.43 11.21 9.17 6.17 3.13 135.34%
  QoQ % 275.50% 24.28% -78.32% 22.25% 48.62% 97.12% -
  Horiz. % 362.30% 96.49% 77.64% 358.15% 292.97% 197.12% 100.00%
DY 0.00 12.90 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% 258.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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