Highlights

[APEX] QoQ Quarter Result on 2010-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     153.39%    YoY -     50.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 13,172 14,535 13,618 11,742 10,698 11,665 10,330 17.64%
  QoQ % -9.38% 6.73% 15.98% 9.76% -8.29% 12.92% -
  Horiz. % 127.51% 140.71% 131.83% 113.67% 103.56% 112.92% 100.00%
PBT 5,680 7,242 3,834 6,396 3,069 5,377 4,292 20.60%
  QoQ % -21.57% 88.89% -40.06% 108.41% -42.92% 25.28% -
  Horiz. % 132.34% 168.73% 89.33% 149.02% 71.51% 125.28% 100.00%
Tax -1,269 -1,854 -1,218 -558 -765 -1,117 1,297 -
  QoQ % 31.55% -52.22% -118.28% 27.06% 31.51% -186.12% -
  Horiz. % -97.84% -142.95% -93.91% -43.02% -58.98% -86.12% 100.00%
NP 4,411 5,388 2,616 5,838 2,304 4,260 5,589 -14.63%
  QoQ % -18.13% 105.96% -55.19% 153.39% -45.92% -23.78% -
  Horiz. % 78.92% 96.40% 46.81% 104.46% 41.22% 76.22% 100.00%
NP to SH 4,411 5,388 2,616 5,838 2,304 4,260 5,589 -14.63%
  QoQ % -18.13% 105.96% -55.19% 153.39% -45.92% -23.78% -
  Horiz. % 78.92% 96.40% 46.81% 104.46% 41.22% 76.22% 100.00%
Tax Rate 22.34 % 25.60 % 31.77 % 8.72 % 24.93 % 20.77 % -30.22 % -
  QoQ % -12.73% -19.42% 264.33% -65.02% 20.03% 168.73% -
  Horiz. % -73.92% -84.71% -105.13% -28.86% -82.50% -68.73% 100.00%
Total Cost 8,761 9,147 11,002 5,904 8,394 7,405 4,741 50.76%
  QoQ % -4.22% -16.86% 86.35% -29.66% 13.36% 56.19% -
  Horiz. % 184.79% 192.93% 232.06% 124.53% 177.05% 156.19% 100.00%
Net Worth 294,753 292,195 296,781 291,899 276,064 275,647 273,146 5.22%
  QoQ % 0.88% -1.55% 1.67% 5.74% 0.15% 0.92% -
  Horiz. % 107.91% 106.97% 108.65% 106.87% 101.07% 100.92% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 6,226 - - - 6,303 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.78% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 238.00 % - % - % - % 112.78 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 211.03% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 294,753 292,195 296,781 291,899 276,064 275,647 273,146 5.22%
  QoQ % 0.88% -1.55% 1.67% 5.74% 0.15% 0.92% -
  Horiz. % 107.91% 106.97% 108.65% 106.87% 101.07% 100.92% 100.00%
NOSH 206,121 207,230 207,539 207,021 207,567 208,823 210,112 -1.27%
  QoQ % -0.54% -0.15% 0.25% -0.26% -0.60% -0.61% -
  Horiz. % 98.10% 98.63% 98.78% 98.53% 98.79% 99.39% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 33.49 % 37.07 % 19.21 % 49.72 % 21.54 % 36.52 % 54.10 % -27.43%
  QoQ % -9.66% 92.97% -61.36% 130.83% -41.02% -32.50% -
  Horiz. % 61.90% 68.52% 35.51% 91.90% 39.82% 67.50% 100.00%
ROE 1.50 % 1.84 % 0.88 % 2.00 % 0.83 % 1.55 % 2.05 % -18.85%
  QoQ % -18.48% 109.09% -56.00% 140.96% -46.45% -24.39% -
  Horiz. % 73.17% 89.76% 42.93% 97.56% 40.49% 75.61% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.39 7.01 6.56 5.67 5.15 5.59 4.92 19.10%
  QoQ % -8.84% 6.86% 15.70% 10.10% -7.87% 13.62% -
  Horiz. % 129.88% 142.48% 133.33% 115.24% 104.67% 113.62% 100.00%
EPS 2.14 2.60 1.26 2.82 1.11 2.04 2.66 -13.53%
  QoQ % -17.69% 106.35% -55.32% 154.05% -45.59% -23.31% -
  Horiz. % 80.45% 97.74% 47.37% 106.02% 41.73% 76.69% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4300 1.4100 1.4300 1.4100 1.3300 1.3200 1.3000 6.58%
  QoQ % 1.42% -1.40% 1.42% 6.02% 0.76% 1.54% -
  Horiz. % 110.00% 108.46% 110.00% 108.46% 102.31% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.17 6.81 6.38 5.50 5.01 5.46 4.84 17.62%
  QoQ % -9.40% 6.74% 16.00% 9.78% -8.24% 12.81% -
  Horiz. % 127.48% 140.70% 131.82% 113.64% 103.51% 112.81% 100.00%
EPS 2.07 2.52 1.22 2.73 1.08 1.99 2.62 -14.57%
  QoQ % -17.86% 106.56% -55.31% 152.78% -45.73% -24.05% -
  Horiz. % 79.01% 96.18% 46.56% 104.20% 41.22% 75.95% 100.00%
DPS 0.00 0.00 2.92 0.00 0.00 0.00 2.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.98% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3802 1.3682 1.3897 1.3668 1.2927 1.2907 1.2790 5.22%
  QoQ % 0.88% -1.55% 1.68% 5.73% 0.15% 0.91% -
  Horiz. % 107.91% 106.97% 108.66% 106.86% 101.07% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.8600 0.8000 0.7700 0.6800 0.6600 0.6600 0.6200 -
P/RPS 13.46 11.41 11.73 11.99 12.81 11.82 12.61 4.46%
  QoQ % 17.97% -2.73% -2.17% -6.40% 8.38% -6.26% -
  Horiz. % 106.74% 90.48% 93.02% 95.08% 101.59% 93.74% 100.00%
P/EPS 40.19 30.77 61.09 24.11 59.46 32.35 23.31 43.93%
  QoQ % 30.61% -49.63% 153.38% -59.45% 83.80% 38.78% -
  Horiz. % 172.42% 132.00% 262.08% 103.43% 255.08% 138.78% 100.00%
EY 2.49 3.25 1.64 4.15 1.68 3.09 4.29 -30.49%
  QoQ % -23.38% 98.17% -60.48% 147.02% -45.63% -27.97% -
  Horiz. % 58.04% 75.76% 38.23% 96.74% 39.16% 72.03% 100.00%
DY 0.00 0.00 3.90 0.00 0.00 0.00 4.84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.58% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.57 0.54 0.48 0.50 0.50 0.48 16.09%
  QoQ % 5.26% 5.56% 12.50% -4.00% 0.00% 4.17% -
  Horiz. % 125.00% 118.75% 112.50% 100.00% 104.17% 104.17% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 -
Price 0.7700 0.8300 0.7700 0.7500 0.7000 0.6100 0.6200 -
P/RPS 12.05 11.83 11.73 13.22 13.58 10.92 12.61 -2.99%
  QoQ % 1.86% 0.85% -11.27% -2.65% 24.36% -13.40% -
  Horiz. % 95.56% 93.81% 93.02% 104.84% 107.69% 86.60% 100.00%
P/EPS 35.98 31.92 61.09 26.60 63.06 29.90 23.31 33.67%
  QoQ % 12.72% -47.75% 129.66% -57.82% 110.90% 28.27% -
  Horiz. % 154.35% 136.94% 262.08% 114.11% 270.53% 128.27% 100.00%
EY 2.78 3.13 1.64 3.76 1.59 3.34 4.29 -25.18%
  QoQ % -11.18% 90.85% -56.38% 136.48% -52.40% -22.14% -
  Horiz. % 64.80% 72.96% 38.23% 87.65% 37.06% 77.86% 100.00%
DY 0.00 0.00 3.90 0.00 0.00 0.00 4.84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.58% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.59 0.54 0.53 0.53 0.46 0.48 8.19%
  QoQ % -8.47% 9.26% 1.89% 0.00% 15.22% -4.17% -
  Horiz. % 112.50% 122.92% 112.50% 110.42% 110.42% 95.83% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers