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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

435  307  650  1123 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.18-0.01 
 EURO 1.07-0.14 
 VSOLAR 0.02+0.005 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 FINTEC 0.035+0.005 
 HHHCORP 0.21+0.02 
 EDARAN 1.17+0.265 
 KNM 0.19-0.015 
 FOCUS 0.04+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS