[APEX] QoQ Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 18,411 17,981 18,867 20,678 10,530 11,504 11,688 35.42% QoQ % 2.39% -4.70% -8.76% 96.37% -8.47% -1.57% - Horiz. % 157.52% 153.84% 161.42% 176.92% 90.09% 98.43% 100.00%
PBT 13,669 10,337 7,760 9,702 3,366 1,225 19,253 -20.43% QoQ % 32.23% 33.21% -20.02% 188.24% 174.78% -93.64% - Horiz. % 71.00% 53.69% 40.31% 50.39% 17.48% 6.36% 100.00%
Tax -1,895 -1,713 -1,562 -1,623 -840 -1,106 -869 68.24% QoQ % -10.62% -9.67% 3.76% -93.21% 24.05% -27.27% - Horiz. % 218.07% 197.12% 179.75% 186.77% 96.66% 127.27% 100.00%
NP 11,774 8,624 6,198 8,079 2,526 119 18,384 -25.72% QoQ % 36.53% 39.14% -23.28% 219.83% 2,022.69% -99.35% - Horiz. % 64.04% 46.91% 33.71% 43.95% 13.74% 0.65% 100.00%
NP to SH 11,774 8,624 6,198 8,079 2,526 119 18,384 -25.72% QoQ % 36.53% 39.14% -23.28% 219.83% 2,022.69% -99.35% - Horiz. % 64.04% 46.91% 33.71% 43.95% 13.74% 0.65% 100.00%
Tax Rate 13.86 % 16.57 % 20.13 % 16.73 % 24.96 % 90.29 % 4.51 % 111.52% QoQ % -16.35% -17.69% 20.32% -32.97% -72.36% 1,902.00% - Horiz. % 307.32% 367.41% 446.34% 370.95% 553.44% 2,002.00% 100.00%
Total Cost 6,637 9,357 12,669 12,599 8,004 11,385 -6,696 - QoQ % -29.07% -26.14% 0.56% 57.41% -29.70% 270.03% - Horiz. % -99.12% -139.74% -189.20% -188.16% -119.53% -170.03% 100.00%
Net Worth 291,816 285,442 277,492 277,399 272,808 264,000 297,954 -1.38% QoQ % 2.23% 2.86% 0.03% 1.68% 3.34% -11.40% - Horiz. % 97.94% 95.80% 93.13% 93.10% 91.56% 88.60% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 16,195 - - - 10,000 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 161.95% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 187.79 % - % - % - % 8,403.36 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 2.23% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 291,816 285,442 277,492 277,399 272,808 264,000 297,954 -1.38% QoQ % 2.23% 2.86% 0.03% 1.68% 3.34% -11.40% - Horiz. % 97.94% 95.80% 93.13% 93.10% 91.56% 88.60% 100.00%
NOSH 202,650 202,441 202,549 202,481 202,080 200,000 202,690 -0.01% QoQ % 0.10% -0.05% 0.03% 0.20% 1.04% -1.33% - Horiz. % 99.98% 99.88% 99.93% 99.90% 99.70% 98.67% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 63.95 % 47.96 % 32.85 % 39.07 % 23.99 % 1.03 % 157.29 % -45.15% QoQ % 33.34% 46.00% -15.92% 62.86% 2,229.13% -99.35% - Horiz. % 40.66% 30.49% 20.88% 24.84% 15.25% 0.65% 100.00%
ROE 4.03 % 3.02 % 2.23 % 2.91 % 0.93 % 0.05 % 6.17 % -24.74% QoQ % 33.44% 35.43% -23.37% 212.90% 1,760.00% -99.19% - Horiz. % 65.32% 48.95% 36.14% 47.16% 15.07% 0.81% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.09 8.88 9.31 10.21 5.21 5.75 5.77 35.43% QoQ % 2.36% -4.62% -8.81% 95.97% -9.39% -0.35% - Horiz. % 157.54% 153.90% 161.35% 176.95% 90.29% 99.65% 100.00%
EPS 5.81 4.26 3.06 3.99 1.25 0.06 9.07 -25.71% QoQ % 36.38% 39.22% -23.31% 219.20% 1,983.33% -99.34% - Horiz. % 64.06% 46.97% 33.74% 43.99% 13.78% 0.66% 100.00%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 160.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4400 1.4100 1.3700 1.3700 1.3500 1.3200 1.4700 -1.37% QoQ % 2.13% 2.92% 0.00% 1.48% 2.27% -10.20% - Horiz. % 97.96% 95.92% 93.20% 93.20% 91.84% 89.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.62 8.42 8.83 9.68 4.93 5.39 5.47 35.46% QoQ % 2.38% -4.64% -8.78% 96.35% -8.53% -1.46% - Horiz. % 157.59% 153.93% 161.43% 176.97% 90.13% 98.54% 100.00%
EPS 5.51 4.04 2.90 3.78 1.18 0.06 8.61 -25.76% QoQ % 36.39% 39.31% -23.28% 220.34% 1,866.67% -99.30% - Horiz. % 64.00% 46.92% 33.68% 43.90% 13.70% 0.70% 100.00%
DPS 0.00 7.58 0.00 0.00 0.00 4.68 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 161.97% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3664 1.3366 1.2993 1.2989 1.2774 1.2362 1.3952 -1.38% QoQ % 2.23% 2.87% 0.03% 1.68% 3.33% -11.40% - Horiz. % 97.94% 95.80% 93.13% 93.10% 91.56% 88.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.3800 1.1700 1.1700 1.1800 1.1400 1.1000 1.1700 -
P/RPS 15.19 13.17 12.56 11.55 21.88 19.12 20.29 -17.57% QoQ % 15.34% 4.86% 8.74% -47.21% 14.44% -5.77% - Horiz. % 74.86% 64.91% 61.90% 56.92% 107.84% 94.23% 100.00%
P/EPS 23.75 27.46 38.24 29.57 91.20 1,848.74 12.90 50.27% QoQ % -13.51% -28.19% 29.32% -67.58% -95.07% 14,231.32% - Horiz. % 184.11% 212.87% 296.43% 229.22% 706.98% 14,331.32% 100.00%
EY 4.21 3.64 2.62 3.38 1.10 0.05 7.75 -33.45% QoQ % 15.66% 38.93% -22.49% 207.27% 2,100.00% -99.35% - Horiz. % 54.32% 46.97% 33.81% 43.61% 14.19% 0.65% 100.00%
DY 0.00 6.84 0.00 0.00 0.00 4.55 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 150.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.96 0.83 0.85 0.86 0.84 0.83 0.80 12.94% QoQ % 15.66% -2.35% -1.16% 2.38% 1.20% 3.75% - Horiz. % 120.00% 103.75% 106.25% 107.50% 105.00% 103.75% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 -
Price 1.5100 1.2000 1.1900 1.2600 1.2000 1.1000 1.1300 -
P/RPS 16.62 13.51 12.78 12.34 23.03 19.12 19.60 -10.42% QoQ % 23.02% 5.71% 3.57% -46.42% 20.45% -2.45% - Horiz. % 84.80% 68.93% 65.20% 62.96% 117.50% 97.55% 100.00%
P/EPS 25.99 28.17 38.89 31.58 96.00 1,848.74 12.46 63.33% QoQ % -7.74% -27.56% 23.15% -67.10% -94.81% 14,737.40% - Horiz. % 208.59% 226.08% 312.12% 253.45% 770.47% 14,837.40% 100.00%
EY 3.85 3.55 2.57 3.17 1.04 0.05 8.03 -38.77% QoQ % 8.45% 38.13% -18.93% 204.81% 1,980.00% -99.38% - Horiz. % 47.95% 44.21% 32.00% 39.48% 12.95% 0.62% 100.00%
DY 0.00 6.67 0.00 0.00 0.00 4.55 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 146.59% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.05 0.85 0.87 0.92 0.89 0.83 0.77 22.99% QoQ % 23.53% -2.30% -5.43% 3.37% 7.23% 7.79% - Horiz. % 136.36% 110.39% 112.99% 119.48% 115.58% 107.79% 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.
Comment
AEHB Notes Jun 2013.doc 
