[APEX] QoQ Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 10,403 11,269 22,571 19,952 18,411 17,981 18,867 -32.78% QoQ % -7.68% -50.07% 13.13% 8.37% 2.39% -4.70% - Horiz. % 55.14% 59.73% 119.63% 105.75% 97.58% 95.30% 100.00%
PBT 4,150 5,375 9,839 5,752 13,669 10,337 7,760 -34.14% QoQ % -22.79% -45.37% 71.05% -57.92% 32.23% 33.21% - Horiz. % 53.48% 69.27% 126.79% 74.12% 176.15% 133.21% 100.00%
Tax -903 -863 -1,830 -1,309 -1,895 -1,713 -1,562 -30.63% QoQ % -4.63% 52.84% -39.80% 30.92% -10.62% -9.67% - Horiz. % 57.81% 55.25% 117.16% 83.80% 121.32% 109.67% 100.00%
NP 3,247 4,512 8,009 4,443 11,774 8,624 6,198 -35.04% QoQ % -28.04% -43.66% 80.26% -62.26% 36.53% 39.14% - Horiz. % 52.39% 72.80% 129.22% 71.68% 189.96% 139.14% 100.00%
NP to SH 3,247 4,512 8,009 4,443 11,774 8,624 6,198 -35.04% QoQ % -28.04% -43.66% 80.26% -62.26% 36.53% 39.14% - Horiz. % 52.39% 72.80% 129.22% 71.68% 189.96% 139.14% 100.00%
Tax Rate 21.76 % 16.06 % 18.60 % 22.76 % 13.86 % 16.57 % 20.13 % 5.33% QoQ % 35.49% -13.66% -18.28% 64.21% -16.35% -17.69% - Horiz. % 108.10% 79.78% 92.40% 113.07% 68.85% 82.31% 100.00%
Total Cost 7,156 6,757 14,562 15,509 6,637 9,357 12,669 -31.69% QoQ % 5.90% -53.60% -6.11% 133.67% -29.07% -26.14% - Horiz. % 56.48% 53.33% 114.94% 122.42% 52.39% 73.86% 100.00%
Net Worth 282,083 292,440 287,918 296,199 291,816 285,442 277,492 1.10% QoQ % -3.54% 1.57% -2.80% 1.50% 2.23% 2.86% - Horiz. % 101.65% 105.39% 103.76% 106.74% 105.16% 102.86% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 24,370 - - - 16,195 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 150.48% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 540.12 % - % - % - % 187.79 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 287.62% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 282,083 292,440 287,918 296,199 291,816 285,442 277,492 1.10% QoQ % -3.54% 1.57% -2.80% 1.50% 2.23% 2.86% - Horiz. % 101.65% 105.39% 103.76% 106.74% 105.16% 102.86% 100.00%
NOSH 202,937 203,083 202,759 202,876 202,650 202,441 202,549 0.13% QoQ % -0.07% 0.16% -0.06% 0.11% 0.10% -0.05% - Horiz. % 100.19% 100.26% 100.10% 100.16% 100.05% 99.95% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 31.21 % 40.04 % 35.48 % 22.27 % 63.95 % 47.96 % 32.85 % -3.36% QoQ % -22.05% 12.85% 59.32% -65.18% 33.34% 46.00% - Horiz. % 95.01% 121.89% 108.01% 67.79% 194.67% 146.00% 100.00%
ROE 1.15 % 1.54 % 2.78 % 1.50 % 4.03 % 3.02 % 2.23 % -35.72% QoQ % -25.32% -44.60% 85.33% -62.78% 33.44% 35.43% - Horiz. % 51.57% 69.06% 124.66% 67.26% 180.72% 135.43% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.13 5.55 11.13 9.83 9.09 8.88 9.31 -32.81% QoQ % -7.57% -50.13% 13.22% 8.14% 2.36% -4.62% - Horiz. % 55.10% 59.61% 119.55% 105.59% 97.64% 95.38% 100.00%
EPS 1.60 2.23 3.95 2.19 5.81 4.26 3.06 -35.12% QoQ % -28.25% -43.54% 80.37% -62.31% 36.38% 39.22% - Horiz. % 52.29% 72.88% 129.08% 71.57% 189.87% 139.22% 100.00%
DPS 0.00 12.00 0.00 0.00 0.00 8.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3900 1.4400 1.4200 1.4600 1.4400 1.4100 1.3700 0.97% QoQ % -3.47% 1.41% -2.74% 1.39% 2.13% 2.92% - Horiz. % 101.46% 105.11% 103.65% 106.57% 105.11% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.87 5.28 10.57 9.34 8.62 8.42 8.83 -32.77% QoQ % -7.77% -50.05% 13.17% 8.35% 2.38% -4.64% - Horiz. % 55.15% 59.80% 119.71% 105.78% 97.62% 95.36% 100.00%
EPS 1.52 2.11 3.75 2.08 5.51 4.04 2.90 -35.02% QoQ % -27.96% -43.73% 80.29% -62.25% 36.39% 39.31% - Horiz. % 52.41% 72.76% 129.31% 71.72% 190.00% 139.31% 100.00%
DPS 0.00 11.41 0.00 0.00 0.00 7.58 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 150.53% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3208 1.3693 1.3482 1.3869 1.3664 1.3366 1.2993 1.10% QoQ % -3.54% 1.57% -2.79% 1.50% 2.23% 2.87% - Horiz. % 101.65% 105.39% 103.76% 106.74% 105.16% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4200 1.4500 1.5400 1.6000 1.3800 1.1700 1.1700 -
P/RPS 27.70 26.13 13.83 16.27 15.19 13.17 12.56 69.51% QoQ % 6.01% 88.94% -15.00% 7.11% 15.34% 4.86% - Horiz. % 220.54% 208.04% 110.11% 129.54% 120.94% 104.86% 100.00%
P/EPS 88.75 65.26 38.99 73.06 23.75 27.46 38.24 75.38% QoQ % 35.99% 67.38% -46.63% 207.62% -13.51% -28.19% - Horiz. % 232.09% 170.66% 101.96% 191.06% 62.11% 71.81% 100.00%
EY 1.13 1.53 2.56 1.37 4.21 3.64 2.62 -42.94% QoQ % -26.14% -40.23% 86.86% -67.46% 15.66% 38.93% - Horiz. % 43.13% 58.40% 97.71% 52.29% 160.69% 138.93% 100.00%
DY 0.00 8.28 0.00 0.00 0.00 6.84 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 121.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.02 1.01 1.08 1.10 0.96 0.83 0.85 12.94% QoQ % 0.99% -6.48% -1.82% 14.58% 15.66% -2.35% - Horiz. % 120.00% 118.82% 127.06% 129.41% 112.94% 97.65% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 27/11/14 13/08/14 27/05/14 27/02/14 26/11/13 -
Price 1.4300 1.5000 1.5000 1.4000 1.5100 1.2000 1.1900 -
P/RPS 27.90 27.03 13.47 14.24 16.62 13.51 12.78 68.37% QoQ % 3.22% 100.67% -5.41% -14.32% 23.02% 5.71% - Horiz. % 218.31% 211.50% 105.40% 111.42% 130.05% 105.71% 100.00%
P/EPS 89.37 67.51 37.97 63.93 25.99 28.17 38.89 74.23% QoQ % 32.38% 77.80% -40.61% 145.98% -7.74% -27.56% - Horiz. % 229.80% 173.59% 97.63% 164.39% 66.83% 72.44% 100.00%
EY 1.12 1.48 2.63 1.56 3.85 3.55 2.57 -42.55% QoQ % -24.32% -43.73% 68.59% -59.48% 8.45% 38.13% - Horiz. % 43.58% 57.59% 102.33% 60.70% 149.81% 138.13% 100.00%
DY 0.00 8.00 0.00 0.00 0.00 6.67 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 119.94% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.03 1.04 1.06 0.96 1.05 0.85 0.87 11.92% QoQ % -0.96% -1.89% 10.42% -8.57% 23.53% -2.30% - Horiz. % 118.39% 119.54% 121.84% 110.34% 120.69% 97.70% 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 2014.doc 
