Highlights

[APEX] QoQ Quarter Result on 2009-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     43.79%    YoY -     124.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,742 10,698 11,665 10,330 9,243 12,569 4,456 90.67%
  QoQ % 9.76% -8.29% 12.92% 11.76% -26.46% 182.07% -
  Horiz. % 263.51% 240.08% 261.78% 231.82% 207.43% 282.07% 100.00%
PBT 6,396 3,069 5,377 4,292 4,279 6,386 897 270.02%
  QoQ % 108.41% -42.92% 25.28% 0.30% -32.99% 611.93% -
  Horiz. % 713.04% 342.14% 599.44% 478.48% 477.03% 711.93% 100.00%
Tax -558 -765 -1,117 1,297 -392 -1,344 -66 314.47%
  QoQ % 27.06% 31.51% -186.12% 430.87% 70.83% -1,936.36% -
  Horiz. % 845.45% 1,159.09% 1,692.42% -1,965.15% 593.94% 2,036.36% 100.00%
NP 5,838 2,304 4,260 5,589 3,887 5,042 831 266.38%
  QoQ % 153.39% -45.92% -23.78% 43.79% -22.91% 506.74% -
  Horiz. % 702.53% 277.26% 512.64% 672.56% 467.75% 606.74% 100.00%
NP to SH 5,838 2,304 4,260 5,589 3,887 5,042 831 266.38%
  QoQ % 153.39% -45.92% -23.78% 43.79% -22.91% 506.74% -
  Horiz. % 702.53% 277.26% 512.64% 672.56% 467.75% 606.74% 100.00%
Tax Rate 8.72 % 24.93 % 20.77 % -30.22 % 9.16 % 21.05 % 7.36 % 11.96%
  QoQ % -65.02% 20.03% 168.73% -429.91% -56.48% 186.01% -
  Horiz. % 118.48% 338.72% 282.20% -410.60% 124.46% 286.01% 100.00%
Total Cost 5,904 8,394 7,405 4,741 5,356 7,527 3,625 38.39%
  QoQ % -29.66% 13.36% 56.19% -11.48% -28.84% 107.64% -
  Horiz. % 162.87% 231.56% 204.28% 130.79% 147.75% 207.64% 100.00%
Net Worth 291,899 276,064 275,647 273,146 266,174 258,455 242,907 13.02%
  QoQ % 5.74% 0.15% 0.92% 2.62% 2.99% 6.40% -
  Horiz. % 120.17% 113.65% 113.48% 112.45% 109.58% 106.40% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,303 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 112.78 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 291,899 276,064 275,647 273,146 266,174 258,455 242,907 13.02%
  QoQ % 5.74% 0.15% 0.92% 2.62% 2.99% 6.40% -
  Horiz. % 120.17% 113.65% 113.48% 112.45% 109.58% 106.40% 100.00%
NOSH 207,021 207,567 208,823 210,112 211,249 211,848 213,076 -1.90%
  QoQ % -0.26% -0.60% -0.61% -0.54% -0.28% -0.58% -
  Horiz. % 97.16% 97.41% 98.00% 98.61% 99.14% 99.42% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/12/06 CAGR
NP Margin 49.72 % 21.54 % 36.52 % 54.10 % 42.05 % 40.11 % 18.65 % 92.15%
  QoQ % 130.83% -41.02% -32.50% 28.66% 4.84% 115.07% -
  Horiz. % 266.60% 115.50% 195.82% 290.08% 225.47% 215.07% 100.00%
ROE 2.00 % 0.83 % 1.55 % 2.05 % 1.46 % 1.95 % 0.34 % 225.51%
  QoQ % 140.96% -46.45% -24.39% 40.41% -25.13% 473.53% -
  Horiz. % 588.24% 244.12% 455.88% 602.94% 429.41% 573.53% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.67 5.15 5.59 4.92 4.38 5.93 2.09 94.40%
  QoQ % 10.10% -7.87% 13.62% 12.33% -26.14% 183.73% -
  Horiz. % 271.29% 246.41% 267.46% 235.41% 209.57% 283.73% 100.00%
EPS 2.82 1.11 2.04 2.66 1.84 2.38 0.39 273.48%
  QoQ % 154.05% -45.59% -23.31% 44.57% -22.69% 510.26% -
  Horiz. % 723.08% 284.62% 523.08% 682.05% 471.79% 610.26% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4100 1.3300 1.3200 1.3000 1.2600 1.2200 1.1400 15.21%
  QoQ % 6.02% 0.76% 1.54% 3.17% 3.28% 7.02% -
  Horiz. % 123.68% 116.67% 115.79% 114.04% 110.53% 107.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.50 5.01 5.46 4.84 4.33 5.89 2.09 90.50%
  QoQ % 9.78% -8.24% 12.81% 11.78% -26.49% 181.82% -
  Horiz. % 263.16% 239.71% 261.24% 231.58% 207.18% 281.82% 100.00%
EPS 2.73 1.08 1.99 2.62 1.82 2.36 0.39 265.50%
  QoQ % 152.78% -45.73% -24.05% 43.96% -22.88% 505.13% -
  Horiz. % 700.00% 276.92% 510.26% 671.79% 466.67% 605.13% 100.00%
DPS 0.00 0.00 0.00 2.95 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3668 1.2927 1.2907 1.2790 1.2464 1.2102 1.1374 13.02%
  QoQ % 5.73% 0.15% 0.91% 2.62% 2.99% 6.40% -
  Horiz. % 120.17% 113.65% 113.48% 112.45% 109.58% 106.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.6800 0.6600 0.6600 0.6200 0.6000 0.6500 0.5000 -
P/RPS 11.99 12.81 11.82 12.61 13.71 10.96 23.91 -36.85%
  QoQ % -6.40% 8.38% -6.26% -8.02% 25.09% -54.16% -
  Horiz. % 50.15% 53.58% 49.44% 52.74% 57.34% 45.84% 100.00%
P/EPS 24.11 59.46 32.35 23.31 32.61 27.31 128.21 -67.14%
  QoQ % -59.45% 83.80% 38.78% -28.52% 19.41% -78.70% -
  Horiz. % 18.81% 46.38% 25.23% 18.18% 25.43% 21.30% 100.00%
EY 4.15 1.68 3.09 4.29 3.07 3.66 0.78 204.46%
  QoQ % 147.02% -45.63% -27.97% 39.74% -16.12% 369.23% -
  Horiz. % 532.05% 215.38% 396.15% 550.00% 393.59% 469.23% 100.00%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.48 0.50 0.50 0.48 0.48 0.53 0.44 5.97%
  QoQ % -4.00% 0.00% 4.17% 0.00% -9.43% 20.45% -
  Horiz. % 109.09% 113.64% 113.64% 109.09% 109.09% 120.45% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 20/08/09 21/05/09 -
Price 0.7500 0.7000 0.6100 0.6200 0.6000 0.6400 0.6200 -
P/RPS 13.22 13.58 10.92 12.61 13.71 10.79 29.65 -41.61%
  QoQ % -2.65% 24.36% -13.40% -8.02% 27.06% -63.61% -
  Horiz. % 44.59% 45.80% 36.83% 42.53% 46.24% 36.39% 100.00%
P/EPS 26.60 63.06 29.90 23.31 32.61 26.89 158.97 -69.60%
  QoQ % -57.82% 110.90% 28.27% -28.52% 21.27% -83.08% -
  Horiz. % 16.73% 39.67% 18.81% 14.66% 20.51% 16.92% 100.00%
EY 3.76 1.59 3.34 4.29 3.07 3.72 0.63 228.67%
  QoQ % 136.48% -52.40% -22.14% 39.74% -17.47% 490.48% -
  Horiz. % 596.83% 252.38% 530.16% 680.95% 487.30% 590.48% 100.00%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.53 0.46 0.48 0.48 0.52 0.54 -1.24%
  QoQ % 0.00% 15.22% -4.17% 0.00% -7.69% -3.70% -
  Horiz. % 98.15% 98.15% 85.19% 88.89% 88.89% 96.30% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers