Highlights

[APEX] QoQ Quarter Result on 2012-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     406.73%    YoY -     238.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 20,678 10,530 11,504 11,688 11,293 12,891 11,130 51.18%
  QoQ % 96.37% -8.47% -1.57% 3.50% -12.40% 15.82% -
  Horiz. % 185.79% 94.61% 103.36% 105.01% 101.46% 115.82% 100.00%
PBT 9,702 3,366 1,225 19,253 4,068 5,234 4,223 74.20%
  QoQ % 188.24% 174.78% -93.64% 373.28% -22.28% 23.94% -
  Horiz. % 229.74% 79.71% 29.01% 455.91% 96.33% 123.94% 100.00%
Tax -1,623 -840 -1,106 -869 -440 -1,278 -1,091 30.35%
  QoQ % -93.21% 24.05% -27.27% -97.50% 65.57% -17.14% -
  Horiz. % 148.76% 76.99% 101.37% 79.65% 40.33% 117.14% 100.00%
NP 8,079 2,526 119 18,384 3,628 3,956 3,132 88.19%
  QoQ % 219.83% 2,022.69% -99.35% 406.73% -8.29% 26.31% -
  Horiz. % 257.95% 80.65% 3.80% 586.97% 115.84% 126.31% 100.00%
NP to SH 8,079 2,526 119 18,384 3,628 3,956 3,132 88.19%
  QoQ % 219.83% 2,022.69% -99.35% 406.73% -8.29% 26.31% -
  Horiz. % 257.95% 80.65% 3.80% 586.97% 115.84% 126.31% 100.00%
Tax Rate 16.73 % 24.96 % 90.29 % 4.51 % 10.82 % 24.42 % 25.83 % -25.16%
  QoQ % -32.97% -72.36% 1,902.00% -58.32% -55.69% -5.46% -
  Horiz. % 64.77% 96.63% 349.55% 17.46% 41.89% 94.54% 100.00%
Total Cost 12,599 8,004 11,385 -6,696 7,665 8,935 7,998 35.42%
  QoQ % 57.41% -29.70% 270.03% -187.36% -14.21% 11.72% -
  Horiz. % 157.53% 100.08% 142.35% -83.72% 95.84% 111.72% 100.00%
Net Worth 277,399 272,808 264,000 297,954 308,075 295,680 288,635 -2.61%
  QoQ % 1.68% 3.34% -11.40% -3.29% 4.19% 2.44% -
  Horiz. % 96.11% 94.52% 91.46% 103.23% 106.74% 102.44% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 10,000 - 32,429 - 8,188 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 3,214.26% 0.00% 341.89% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 277,399 272,808 264,000 297,954 308,075 295,680 288,635 -2.61%
  QoQ % 1.68% 3.34% -11.40% -3.29% 4.19% 2.44% -
  Horiz. % 96.11% 94.52% 91.46% 103.23% 106.74% 102.44% 100.00%
NOSH 202,481 202,080 200,000 202,690 202,681 203,917 204,705 -0.73%
  QoQ % 0.20% 1.04% -1.33% 0.00% -0.61% -0.39% -
  Horiz. % 98.91% 98.72% 97.70% 99.02% 99.01% 99.61% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 39.07 % 23.99 % 1.03 % 157.29 % 32.13 % 30.69 % 28.14 % 24.48%
  QoQ % 62.86% 2,229.13% -99.35% 389.54% 4.69% 9.06% -
  Horiz. % 138.84% 85.25% 3.66% 558.96% 114.18% 109.06% 100.00%
ROE 2.91 % 0.93 % 0.05 % 6.17 % 1.18 % 1.34 % 1.09 % 92.56%
  QoQ % 212.90% 1,760.00% -99.19% 422.88% -11.94% 22.94% -
  Horiz. % 266.97% 85.32% 4.59% 566.05% 108.26% 122.94% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.21 5.21 5.75 5.77 5.57 6.32 5.44 52.21%
  QoQ % 95.97% -9.39% -0.35% 3.59% -11.87% 16.18% -
  Horiz. % 187.68% 95.77% 105.70% 106.07% 102.39% 116.18% 100.00%
EPS 3.99 1.25 0.06 9.07 1.79 1.94 1.53 89.57%
  QoQ % 219.20% 1,983.33% -99.34% 406.70% -7.73% 26.80% -
  Horiz. % 260.78% 81.70% 3.92% 592.81% 116.99% 126.80% 100.00%
DPS 0.00 0.00 5.00 0.00 16.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 0.00% 400.00% 0.00% 100.00%
NAPS 1.3700 1.3500 1.3200 1.4700 1.5200 1.4500 1.4100 -1.90%
  QoQ % 1.48% 2.27% -10.20% -3.29% 4.83% 2.84% -
  Horiz. % 97.16% 95.74% 93.62% 104.26% 107.80% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.68 4.93 5.39 5.47 5.29 6.04 5.21 51.19%
  QoQ % 96.35% -8.53% -1.46% 3.40% -12.42% 15.93% -
  Horiz. % 185.80% 94.63% 103.45% 104.99% 101.54% 115.93% 100.00%
EPS 3.78 1.18 0.06 8.61 1.70 1.85 1.47 87.80%
  QoQ % 220.34% 1,866.67% -99.30% 406.47% -8.11% 25.85% -
  Horiz. % 257.14% 80.27% 4.08% 585.71% 115.65% 125.85% 100.00%
DPS 0.00 0.00 4.68 0.00 15.18 0.00 3.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 122.19% 0.00% 396.34% 0.00% 100.00%
NAPS 1.2989 1.2774 1.2362 1.3952 1.4426 1.3845 1.3515 -2.61%
  QoQ % 1.68% 3.33% -11.40% -3.29% 4.20% 2.44% -
  Horiz. % 96.11% 94.52% 91.47% 103.23% 106.74% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.1800 1.1400 1.1000 1.1700 1.0300 0.8400 0.8400 -
P/RPS 11.55 21.88 19.12 20.29 18.49 13.29 15.45 -17.64%
  QoQ % -47.21% 14.44% -5.77% 9.73% 39.13% -13.98% -
  Horiz. % 74.76% 141.62% 123.75% 131.33% 119.68% 86.02% 100.00%
P/EPS 29.57 91.20 1,848.74 12.90 57.54 43.30 54.90 -33.83%
  QoQ % -67.58% -95.07% 14,231.32% -77.58% 32.89% -21.13% -
  Horiz. % 53.86% 166.12% 3,367.47% 23.50% 104.81% 78.87% 100.00%
EY 3.38 1.10 0.05 7.75 1.74 2.31 1.82 51.15%
  QoQ % 207.27% 2,100.00% -99.35% 345.40% -24.68% 26.92% -
  Horiz. % 185.71% 60.44% 2.75% 425.82% 95.60% 126.92% 100.00%
DY 0.00 0.00 4.55 0.00 15.53 0.00 4.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.59% 0.00% 326.26% 0.00% 100.00%
P/NAPS 0.86 0.84 0.83 0.80 0.68 0.58 0.60 27.15%
  QoQ % 2.38% 1.20% 3.75% 17.65% 17.24% -3.33% -
  Horiz. % 143.33% 140.00% 138.33% 133.33% 113.33% 96.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 -
Price 1.2600 1.2000 1.1000 1.1300 1.2400 0.8000 0.8000 -
P/RPS 12.34 23.03 19.12 19.60 22.25 12.65 14.71 -11.06%
  QoQ % -46.42% 20.45% -2.45% -11.91% 75.89% -14.00% -
  Horiz. % 83.89% 156.56% 129.98% 133.24% 151.26% 86.00% 100.00%
P/EPS 31.58 96.00 1,848.74 12.46 69.27 41.24 52.29 -28.57%
  QoQ % -67.10% -94.81% 14,737.40% -82.01% 67.97% -21.13% -
  Horiz. % 60.39% 183.59% 3,535.55% 23.83% 132.47% 78.87% 100.00%
EY 3.17 1.04 0.05 8.03 1.44 2.43 1.91 40.22%
  QoQ % 204.81% 1,980.00% -99.38% 457.64% -40.74% 27.23% -
  Horiz. % 165.97% 54.45% 2.62% 420.42% 75.39% 127.23% 100.00%
DY 0.00 0.00 4.55 0.00 12.90 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.00% 0.00% 258.00% 0.00% 100.00%
P/NAPS 0.92 0.89 0.83 0.77 0.82 0.55 0.57 37.64%
  QoQ % 3.37% 7.23% 7.79% -6.10% 49.09% -3.51% -
  Horiz. % 161.40% 156.14% 145.61% 135.09% 143.86% 96.49% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS