[APEX] QoQ Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,952 18,411 17,981 18,867 20,678 10,530 11,504 44.50% QoQ % 8.37% 2.39% -4.70% -8.76% 96.37% -8.47% - Horiz. % 173.44% 160.04% 156.30% 164.00% 179.75% 91.53% 100.00%
PBT 5,752 13,669 10,337 7,760 9,702 3,366 1,225 181.20% QoQ % -57.92% 32.23% 33.21% -20.02% 188.24% 174.78% - Horiz. % 469.55% 1,115.84% 843.84% 633.47% 792.00% 274.78% 100.00%
Tax -1,309 -1,895 -1,713 -1,562 -1,623 -840 -1,106 11.92% QoQ % 30.92% -10.62% -9.67% 3.76% -93.21% 24.05% - Horiz. % 118.35% 171.34% 154.88% 141.23% 146.75% 75.95% 100.00%
NP 4,443 11,774 8,624 6,198 8,079 2,526 119 1,024.52% QoQ % -62.26% 36.53% 39.14% -23.28% 219.83% 2,022.69% - Horiz. % 3,733.61% 9,894.12% 7,247.06% 5,208.40% 6,789.08% 2,122.69% 100.00%
NP to SH 4,443 11,774 8,624 6,198 8,079 2,526 119 1,024.52% QoQ % -62.26% 36.53% 39.14% -23.28% 219.83% 2,022.69% - Horiz. % 3,733.61% 9,894.12% 7,247.06% 5,208.40% 6,789.08% 2,122.69% 100.00%
Tax Rate 22.76 % 13.86 % 16.57 % 20.13 % 16.73 % 24.96 % 90.29 % -60.20% QoQ % 64.21% -16.35% -17.69% 20.32% -32.97% -72.36% - Horiz. % 25.21% 15.35% 18.35% 22.29% 18.53% 27.64% 100.00%
Total Cost 15,509 6,637 9,357 12,669 12,599 8,004 11,385 22.96% QoQ % 133.67% -29.07% -26.14% 0.56% 57.41% -29.70% - Horiz. % 136.22% 58.30% 82.19% 111.28% 110.66% 70.30% 100.00%
Net Worth 296,199 291,816 285,442 277,492 277,399 272,808 264,000 8.00% QoQ % 1.50% 2.23% 2.86% 0.03% 1.68% 3.34% - Horiz. % 112.20% 110.54% 108.12% 105.11% 105.08% 103.34% 100.00%
Dividend 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 16,195 - - - 10,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 161.95% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 187.79 % - % - % - % 8,403.36 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2.23% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 296,199 291,816 285,442 277,492 277,399 272,808 264,000 8.00% QoQ % 1.50% 2.23% 2.86% 0.03% 1.68% 3.34% - Horiz. % 112.20% 110.54% 108.12% 105.11% 105.08% 103.34% 100.00%
NOSH 202,876 202,650 202,441 202,549 202,481 202,080 200,000 0.96% QoQ % 0.11% 0.10% -0.05% 0.03% 0.20% 1.04% - Horiz. % 101.44% 101.33% 101.22% 101.27% 101.24% 101.04% 100.00%
Ratio Analysis 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.27 % 63.95 % 47.96 % 32.85 % 39.07 % 23.99 % 1.03 % 680.49% QoQ % -65.18% 33.34% 46.00% -15.92% 62.86% 2,229.13% - Horiz. % 2,162.14% 6,208.74% 4,656.31% 3,189.32% 3,793.20% 2,329.13% 100.00%
ROE 1.50 % 4.03 % 3.02 % 2.23 % 2.91 % 0.93 % 0.05 % 871.52% QoQ % -62.78% 33.44% 35.43% -23.37% 212.90% 1,760.00% - Horiz. % 3,000.00% 8,060.00% 6,040.00% 4,460.00% 5,820.00% 1,860.00% 100.00%
Per Share 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.83 9.09 8.88 9.31 10.21 5.21 5.75 43.11% QoQ % 8.14% 2.36% -4.62% -8.81% 95.97% -9.39% - Horiz. % 170.96% 158.09% 154.43% 161.91% 177.57% 90.61% 100.00%
EPS 2.19 5.81 4.26 3.06 3.99 1.25 0.06 1,007.62% QoQ % -62.31% 36.38% 39.22% -23.31% 219.20% 1,983.33% - Horiz. % 3,650.00% 9,683.33% 7,100.00% 5,100.00% 6,650.00% 2,083.33% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 160.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4600 1.4400 1.4100 1.3700 1.3700 1.3500 1.3200 6.97% QoQ % 1.39% 2.13% 2.92% 0.00% 1.48% 2.27% - Horiz. % 110.61% 109.09% 106.82% 103.79% 103.79% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.34 8.62 8.42 8.83 9.68 4.93 5.39 44.41% QoQ % 8.35% 2.38% -4.64% -8.78% 96.35% -8.53% - Horiz. % 173.28% 159.93% 156.22% 163.82% 179.59% 91.47% 100.00%
EPS 2.08 5.51 4.04 2.90 3.78 1.18 0.06 970.11% QoQ % -62.25% 36.39% 39.31% -23.28% 220.34% 1,866.67% - Horiz. % 3,466.67% 9,183.33% 6,733.33% 4,833.33% 6,300.00% 1,966.67% 100.00%
DPS 0.00 0.00 7.58 0.00 0.00 0.00 4.68 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 161.97% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3869 1.3664 1.3366 1.2993 1.2989 1.2774 1.2362 7.99% QoQ % 1.50% 2.23% 2.87% 0.03% 1.68% 3.33% - Horiz. % 112.19% 110.53% 108.12% 105.10% 105.07% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.6000 1.3800 1.1700 1.1700 1.1800 1.1400 1.1000 -
P/RPS 16.27 15.19 13.17 12.56 11.55 21.88 19.12 -10.23% QoQ % 7.11% 15.34% 4.86% 8.74% -47.21% 14.44% - Horiz. % 85.09% 79.45% 68.88% 65.69% 60.41% 114.44% 100.00%
P/EPS 73.06 23.75 27.46 38.24 29.57 91.20 1,848.74 -88.47% QoQ % 207.62% -13.51% -28.19% 29.32% -67.58% -95.07% - Horiz. % 3.95% 1.28% 1.49% 2.07% 1.60% 4.93% 100.00%
EY 1.37 4.21 3.64 2.62 3.38 1.10 0.05 814.39% QoQ % -67.46% 15.66% 38.93% -22.49% 207.27% 2,100.00% - Horiz. % 2,740.00% 8,420.00% 7,280.00% 5,240.00% 6,760.00% 2,200.00% 100.00%
DY 0.00 0.00 6.84 0.00 0.00 0.00 4.55 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 150.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.10 0.96 0.83 0.85 0.86 0.84 0.83 20.72% QoQ % 14.58% 15.66% -2.35% -1.16% 2.38% 1.20% - Horiz. % 132.53% 115.66% 100.00% 102.41% 103.61% 101.20% 100.00%
Price Multiplier on Announcement Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 -
Price 1.4000 1.5100 1.2000 1.1900 1.2600 1.2000 1.1000 -
P/RPS 14.24 16.62 13.51 12.78 12.34 23.03 19.12 -17.88% QoQ % -14.32% 23.02% 5.71% 3.57% -46.42% 20.45% - Horiz. % 74.48% 86.92% 70.66% 66.84% 64.54% 120.45% 100.00%
P/EPS 63.93 25.99 28.17 38.89 31.58 96.00 1,848.74 -89.45% QoQ % 145.98% -7.74% -27.56% 23.15% -67.10% -94.81% - Horiz. % 3.46% 1.41% 1.52% 2.10% 1.71% 5.19% 100.00%
EY 1.56 3.85 3.55 2.57 3.17 1.04 0.05 897.33% QoQ % -59.48% 8.45% 38.13% -18.93% 204.81% 1,980.00% - Horiz. % 3,120.00% 7,700.00% 7,100.00% 5,140.00% 6,340.00% 2,080.00% 100.00%
DY 0.00 0.00 6.67 0.00 0.00 0.00 4.55 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 146.59% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.96 1.05 0.85 0.87 0.92 0.89 0.83 10.22% QoQ % -8.57% 23.53% -2.30% -5.43% 3.37% 7.23% - Horiz. % 115.66% 126.51% 102.41% 104.82% 110.84% 107.23% 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 Sep 2013.doc 
