Highlights

[APEX] QoQ Quarter Result on 2012-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -8.29%    YoY -     -17.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 10,530 11,504 11,688 11,293 12,891 11,130 12,532 -10.95%
  QoQ % -8.47% -1.57% 3.50% -12.40% 15.82% -11.19% -
  Horiz. % 84.02% 91.80% 93.27% 90.11% 102.86% 88.81% 100.00%
PBT 3,366 1,225 19,253 4,068 5,234 4,223 6,359 -34.54%
  QoQ % 174.78% -93.64% 373.28% -22.28% 23.94% -33.59% -
  Horiz. % 52.93% 19.26% 302.77% 63.97% 82.31% 66.41% 100.00%
Tax -840 -1,106 -869 -440 -1,278 -1,091 -934 -6.82%
  QoQ % 24.05% -27.27% -97.50% 65.57% -17.14% -16.81% -
  Horiz. % 89.94% 118.42% 93.04% 47.11% 136.83% 116.81% 100.00%
NP 2,526 119 18,384 3,628 3,956 3,132 5,425 -39.90%
  QoQ % 2,022.69% -99.35% 406.73% -8.29% 26.31% -42.27% -
  Horiz. % 46.56% 2.19% 338.88% 66.88% 72.92% 57.73% 100.00%
NP to SH 2,526 119 18,384 3,628 3,956 3,132 5,425 -39.90%
  QoQ % 2,022.69% -99.35% 406.73% -8.29% 26.31% -42.27% -
  Horiz. % 46.56% 2.19% 338.88% 66.88% 72.92% 57.73% 100.00%
Tax Rate 24.96 % 90.29 % 4.51 % 10.82 % 24.42 % 25.83 % 14.69 % 42.34%
  QoQ % -72.36% 1,902.00% -58.32% -55.69% -5.46% 75.83% -
  Horiz. % 169.91% 614.64% 30.70% 73.66% 166.24% 175.83% 100.00%
Total Cost 8,004 11,385 -6,696 7,665 8,935 7,998 7,107 8.24%
  QoQ % -29.70% 270.03% -187.36% -14.21% 11.72% 12.54% -
  Horiz. % 112.62% 160.19% -94.22% 107.85% 125.72% 112.54% 100.00%
Net Worth 272,808 264,000 297,954 308,075 295,680 288,635 280,462 -1.83%
  QoQ % 3.34% -11.40% -3.29% 4.19% 2.44% 2.91% -
  Horiz. % 97.27% 94.13% 106.24% 109.85% 105.43% 102.91% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 10,000 - 32,429 - 8,188 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.13% 0.00% 396.04% 0.00% 100.00% -
Div Payout % - % 8,403.36 % - % 893.85 % - % 261.44 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3,214.26% 0.00% 341.89% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 272,808 264,000 297,954 308,075 295,680 288,635 280,462 -1.83%
  QoQ % 3.34% -11.40% -3.29% 4.19% 2.44% 2.91% -
  Horiz. % 97.27% 94.13% 106.24% 109.85% 105.43% 102.91% 100.00%
NOSH 202,080 200,000 202,690 202,681 203,917 204,705 204,716 -0.86%
  QoQ % 1.04% -1.33% 0.00% -0.61% -0.39% -0.01% -
  Horiz. % 98.71% 97.70% 99.01% 99.01% 99.61% 99.99% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 23.99 % 1.03 % 157.29 % 32.13 % 30.69 % 28.14 % 43.29 % -32.51%
  QoQ % 2,229.13% -99.35% 389.54% 4.69% 9.06% -35.00% -
  Horiz. % 55.42% 2.38% 363.34% 74.22% 70.89% 65.00% 100.00%
ROE 0.93 % 0.05 % 6.17 % 1.18 % 1.34 % 1.09 % 1.93 % -38.51%
  QoQ % 1,760.00% -99.19% 422.88% -11.94% 22.94% -43.52% -
  Horiz. % 48.19% 2.59% 319.69% 61.14% 69.43% 56.48% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.21 5.75 5.77 5.57 6.32 5.44 6.12 -10.17%
  QoQ % -9.39% -0.35% 3.59% -11.87% 16.18% -11.11% -
  Horiz. % 85.13% 93.95% 94.28% 91.01% 103.27% 88.89% 100.00%
EPS 1.25 0.06 9.07 1.79 1.94 1.53 2.65 -39.38%
  QoQ % 1,983.33% -99.34% 406.70% -7.73% 26.80% -42.26% -
  Horiz. % 47.17% 2.26% 342.26% 67.55% 73.21% 57.74% 100.00%
DPS 0.00 5.00 0.00 16.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 400.00% 0.00% 100.00% -
NAPS 1.3500 1.3200 1.4700 1.5200 1.4500 1.4100 1.3700 -0.97%
  QoQ % 2.27% -10.20% -3.29% 4.83% 2.84% 2.92% -
  Horiz. % 98.54% 96.35% 107.30% 110.95% 105.84% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.93 5.39 5.47 5.29 6.04 5.21 5.87 -10.97%
  QoQ % -8.53% -1.46% 3.40% -12.42% 15.93% -11.24% -
  Horiz. % 83.99% 91.82% 93.19% 90.12% 102.90% 88.76% 100.00%
EPS 1.18 0.06 8.61 1.70 1.85 1.47 2.54 -39.99%
  QoQ % 1,866.67% -99.30% 406.47% -8.11% 25.85% -42.13% -
  Horiz. % 46.46% 2.36% 338.98% 66.93% 72.83% 57.87% 100.00%
DPS 0.00 4.68 0.00 15.18 0.00 3.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.19% 0.00% 396.34% 0.00% 100.00% -
NAPS 1.2774 1.2362 1.3952 1.4426 1.3845 1.3515 1.3133 -1.83%
  QoQ % 3.33% -11.40% -3.29% 4.20% 2.44% 2.91% -
  Horiz. % 97.27% 94.13% 106.24% 109.85% 105.42% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.1400 1.1000 1.1700 1.0300 0.8400 0.8400 0.7500 -
P/RPS 21.88 19.12 20.29 18.49 13.29 15.45 12.25 47.16%
  QoQ % 14.44% -5.77% 9.73% 39.13% -13.98% 26.12% -
  Horiz. % 178.61% 156.08% 165.63% 150.94% 108.49% 126.12% 100.00%
P/EPS 91.20 1,848.74 12.90 57.54 43.30 54.90 28.30 118.02%
  QoQ % -95.07% 14,231.32% -77.58% 32.89% -21.13% 93.99% -
  Horiz. % 322.26% 6,532.65% 45.58% 203.32% 153.00% 193.99% 100.00%
EY 1.10 0.05 7.75 1.74 2.31 1.82 3.53 -54.00%
  QoQ % 2,100.00% -99.35% 345.40% -24.68% 26.92% -48.44% -
  Horiz. % 31.16% 1.42% 219.55% 49.29% 65.44% 51.56% 100.00%
DY 0.00 4.55 0.00 15.53 0.00 4.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.59% 0.00% 326.26% 0.00% 100.00% -
P/NAPS 0.84 0.83 0.80 0.68 0.58 0.60 0.55 32.59%
  QoQ % 1.20% 3.75% 17.65% 17.24% -3.33% 9.09% -
  Horiz. % 152.73% 150.91% 145.45% 123.64% 105.45% 109.09% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 -
Price 1.2000 1.1000 1.1300 1.2400 0.8000 0.8000 0.8100 -
P/RPS 23.03 19.12 19.60 22.25 12.65 14.71 13.23 44.66%
  QoQ % 20.45% -2.45% -11.91% 75.89% -14.00% 11.19% -
  Horiz. % 174.07% 144.52% 148.15% 168.18% 95.62% 111.19% 100.00%
P/EPS 96.00 1,848.74 12.46 69.27 41.24 52.29 30.57 114.30%
  QoQ % -94.81% 14,737.40% -82.01% 67.97% -21.13% 71.05% -
  Horiz. % 314.03% 6,047.56% 40.76% 226.59% 134.90% 171.05% 100.00%
EY 1.04 0.05 8.03 1.44 2.43 1.91 3.27 -53.37%
  QoQ % 1,980.00% -99.38% 457.64% -40.74% 27.23% -41.59% -
  Horiz. % 31.80% 1.53% 245.57% 44.04% 74.31% 58.41% 100.00%
DY 0.00 4.55 0.00 12.90 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.00% 0.00% 258.00% 0.00% 100.00% -
P/NAPS 0.89 0.83 0.77 0.82 0.55 0.57 0.59 31.50%
  QoQ % 7.23% 7.79% -6.10% 49.09% -3.51% -3.39% -
  Horiz. % 150.85% 140.68% 130.51% 138.98% 93.22% 96.61% 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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS