Highlights

[APEX] QoQ Quarter Result on 2011-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     22.99%    YoY -     -7.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,293 12,891 11,130 12,532 13,172 14,535 13,618 -11.74%
  QoQ % -12.40% 15.82% -11.19% -4.86% -9.38% 6.73% -
  Horiz. % 82.93% 94.66% 81.73% 92.03% 96.72% 106.73% 100.00%
PBT 4,068 5,234 4,223 6,359 5,680 7,242 3,834 4.03%
  QoQ % -22.28% 23.94% -33.59% 11.95% -21.57% 88.89% -
  Horiz. % 106.10% 136.52% 110.15% 165.86% 148.15% 188.89% 100.00%
Tax -440 -1,278 -1,091 -934 -1,269 -1,854 -1,218 -49.31%
  QoQ % 65.57% -17.14% -16.81% 26.40% 31.55% -52.22% -
  Horiz. % 36.12% 104.93% 89.57% 76.68% 104.19% 152.22% 100.00%
NP 3,628 3,956 3,132 5,425 4,411 5,388 2,616 24.39%
  QoQ % -8.29% 26.31% -42.27% 22.99% -18.13% 105.96% -
  Horiz. % 138.69% 151.22% 119.72% 207.38% 168.62% 205.96% 100.00%
NP to SH 3,628 3,956 3,132 5,425 4,411 5,388 2,616 24.39%
  QoQ % -8.29% 26.31% -42.27% 22.99% -18.13% 105.96% -
  Horiz. % 138.69% 151.22% 119.72% 207.38% 168.62% 205.96% 100.00%
Tax Rate 10.82 % 24.42 % 25.83 % 14.69 % 22.34 % 25.60 % 31.77 % -51.26%
  QoQ % -55.69% -5.46% 75.83% -34.24% -12.73% -19.42% -
  Horiz. % 34.06% 76.86% 81.30% 46.24% 70.32% 80.58% 100.00%
Total Cost 7,665 8,935 7,998 7,107 8,761 9,147 11,002 -21.43%
  QoQ % -14.21% 11.72% 12.54% -18.88% -4.22% -16.86% -
  Horiz. % 69.67% 81.21% 72.70% 64.60% 79.63% 83.14% 100.00%
Net Worth 308,075 295,680 288,635 280,462 294,753 292,195 296,781 2.52%
  QoQ % 4.19% 2.44% 2.91% -4.85% 0.88% -1.55% -
  Horiz. % 103.81% 99.63% 97.26% 94.50% 99.32% 98.45% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 32,429 - 8,188 - - - 6,226 200.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 520.85% 0.00% 131.51% 0.00% 0.00% 0.00% 100.00%
Div Payout % 893.85 % - % 261.44 % - % - % - % 238.00 % 141.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 375.57% 0.00% 109.85% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 308,075 295,680 288,635 280,462 294,753 292,195 296,781 2.52%
  QoQ % 4.19% 2.44% 2.91% -4.85% 0.88% -1.55% -
  Horiz. % 103.81% 99.63% 97.26% 94.50% 99.32% 98.45% 100.00%
NOSH 202,681 203,917 204,705 204,716 206,121 207,230 207,539 -1.57%
  QoQ % -0.61% -0.39% -0.01% -0.68% -0.54% -0.15% -
  Horiz. % 97.66% 98.25% 98.63% 98.64% 99.32% 99.85% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 32.13 % 30.69 % 28.14 % 43.29 % 33.49 % 37.07 % 19.21 % 40.95%
  QoQ % 4.69% 9.06% -35.00% 29.26% -9.66% 92.97% -
  Horiz. % 167.26% 159.76% 146.49% 225.35% 174.34% 192.97% 100.00%
ROE 1.18 % 1.34 % 1.09 % 1.93 % 1.50 % 1.84 % 0.88 % 21.62%
  QoQ % -11.94% 22.94% -43.52% 28.67% -18.48% 109.09% -
  Horiz. % 134.09% 152.27% 123.86% 219.32% 170.45% 209.09% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.57 6.32 5.44 6.12 6.39 7.01 6.56 -10.34%
  QoQ % -11.87% 16.18% -11.11% -4.23% -8.84% 6.86% -
  Horiz. % 84.91% 96.34% 82.93% 93.29% 97.41% 106.86% 100.00%
EPS 1.79 1.94 1.53 2.65 2.14 2.60 1.26 26.40%
  QoQ % -7.73% 26.80% -42.26% 23.83% -17.69% 106.35% -
  Horiz. % 142.06% 153.97% 121.43% 210.32% 169.84% 206.35% 100.00%
DPS 16.00 0.00 4.00 0.00 0.00 0.00 3.00 205.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 533.33% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5200 1.4500 1.4100 1.3700 1.4300 1.4100 1.4300 4.16%
  QoQ % 4.83% 2.84% 2.92% -4.20% 1.42% -1.40% -
  Horiz. % 106.29% 101.40% 98.60% 95.80% 100.00% 98.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.29 6.04 5.21 5.87 6.17 6.81 6.38 -11.75%
  QoQ % -12.42% 15.93% -11.24% -4.86% -9.40% 6.74% -
  Horiz. % 82.92% 94.67% 81.66% 92.01% 96.71% 106.74% 100.00%
EPS 1.70 1.85 1.47 2.54 2.07 2.52 1.22 24.78%
  QoQ % -8.11% 25.85% -42.13% 22.71% -17.86% 106.56% -
  Horiz. % 139.34% 151.64% 120.49% 208.20% 169.67% 206.56% 100.00%
DPS 15.18 0.00 3.83 0.00 0.00 0.00 2.92 200.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 519.86% 0.00% 131.16% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4426 1.3845 1.3515 1.3133 1.3802 1.3682 1.3897 2.52%
  QoQ % 4.20% 2.44% 2.91% -4.85% 0.88% -1.55% -
  Horiz. % 103.81% 99.63% 97.25% 94.50% 99.32% 98.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.0300 0.8400 0.8400 0.7500 0.8600 0.8000 0.7700 -
P/RPS 18.49 13.29 15.45 12.25 13.46 11.41 11.73 35.48%
  QoQ % 39.13% -13.98% 26.12% -8.99% 17.97% -2.73% -
  Horiz. % 157.63% 113.30% 131.71% 104.43% 114.75% 97.27% 100.00%
P/EPS 57.54 43.30 54.90 28.30 40.19 30.77 61.09 -3.92%
  QoQ % 32.89% -21.13% 93.99% -29.58% 30.61% -49.63% -
  Horiz. % 94.19% 70.88% 89.87% 46.33% 65.79% 50.37% 100.00%
EY 1.74 2.31 1.82 3.53 2.49 3.25 1.64 4.03%
  QoQ % -24.68% 26.92% -48.44% 41.77% -23.38% 98.17% -
  Horiz. % 106.10% 140.85% 110.98% 215.24% 151.83% 198.17% 100.00%
DY 15.53 0.00 4.76 0.00 0.00 0.00 3.90 151.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 398.21% 0.00% 122.05% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.68 0.58 0.60 0.55 0.60 0.57 0.54 16.63%
  QoQ % 17.24% -3.33% 9.09% -8.33% 5.26% 5.56% -
  Horiz. % 125.93% 107.41% 111.11% 101.85% 111.11% 105.56% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 -
Price 1.2400 0.8000 0.8000 0.8100 0.7700 0.8300 0.7700 -
P/RPS 22.25 12.65 14.71 13.23 12.05 11.83 11.73 53.29%
  QoQ % 75.89% -14.00% 11.19% 9.79% 1.86% 0.85% -
  Horiz. % 189.68% 107.84% 125.40% 112.79% 102.73% 100.85% 100.00%
P/EPS 69.27 41.24 52.29 30.57 35.98 31.92 61.09 8.75%
  QoQ % 67.97% -21.13% 71.05% -15.04% 12.72% -47.75% -
  Horiz. % 113.39% 67.51% 85.60% 50.04% 58.90% 52.25% 100.00%
EY 1.44 2.43 1.91 3.27 2.78 3.13 1.64 -8.31%
  QoQ % -40.74% 27.23% -41.59% 17.63% -11.18% 90.85% -
  Horiz. % 87.80% 148.17% 116.46% 199.39% 169.51% 190.85% 100.00%
DY 12.90 0.00 5.00 0.00 0.00 0.00 3.90 122.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 330.77% 0.00% 128.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.82 0.55 0.57 0.59 0.54 0.59 0.54 32.15%
  QoQ % 49.09% -3.51% -3.39% 9.26% -8.47% 9.26% -
  Horiz. % 151.85% 101.85% 105.56% 109.26% 100.00% 109.26% 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