Highlights

[APEX] QoQ Quarter Result on 2011-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -42.27%    YoY -     19.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,688 11,293 12,891 11,130 12,532 13,172 14,535 -13.49%
  QoQ % 3.50% -12.40% 15.82% -11.19% -4.86% -9.38% -
  Horiz. % 80.41% 77.70% 88.69% 76.57% 86.22% 90.62% 100.00%
PBT 19,253 4,068 5,234 4,223 6,359 5,680 7,242 91.57%
  QoQ % 373.28% -22.28% 23.94% -33.59% 11.95% -21.57% -
  Horiz. % 265.85% 56.17% 72.27% 58.31% 87.81% 78.43% 100.00%
Tax -869 -440 -1,278 -1,091 -934 -1,269 -1,854 -39.58%
  QoQ % -97.50% 65.57% -17.14% -16.81% 26.40% 31.55% -
  Horiz. % 46.87% 23.73% 68.93% 58.85% 50.38% 68.45% 100.00%
NP 18,384 3,628 3,956 3,132 5,425 4,411 5,388 126.14%
  QoQ % 406.73% -8.29% 26.31% -42.27% 22.99% -18.13% -
  Horiz. % 341.20% 67.33% 73.42% 58.13% 100.69% 81.87% 100.00%
NP to SH 18,384 3,628 3,956 3,132 5,425 4,411 5,388 126.14%
  QoQ % 406.73% -8.29% 26.31% -42.27% 22.99% -18.13% -
  Horiz. % 341.20% 67.33% 73.42% 58.13% 100.69% 81.87% 100.00%
Tax Rate 4.51 % 10.82 % 24.42 % 25.83 % 14.69 % 22.34 % 25.60 % -68.47%
  QoQ % -58.32% -55.69% -5.46% 75.83% -34.24% -12.73% -
  Horiz. % 17.62% 42.27% 95.39% 100.90% 57.38% 87.27% 100.00%
Total Cost -6,696 7,665 8,935 7,998 7,107 8,761 9,147 -
  QoQ % -187.36% -14.21% 11.72% 12.54% -18.88% -4.22% -
  Horiz. % -73.20% 83.80% 97.68% 87.44% 77.70% 95.78% 100.00%
Net Worth 297,954 308,075 295,680 288,635 280,462 294,753 292,195 1.31%
  QoQ % -3.29% 4.19% 2.44% 2.91% -4.85% 0.88% -
  Horiz. % 101.97% 105.43% 101.19% 98.78% 95.98% 100.88% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 32,429 - 8,188 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 396.04% 0.00% 100.00% - - -
Div Payout % - % 893.85 % - % 261.44 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 341.89% 0.00% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 297,954 308,075 295,680 288,635 280,462 294,753 292,195 1.31%
  QoQ % -3.29% 4.19% 2.44% 2.91% -4.85% 0.88% -
  Horiz. % 101.97% 105.43% 101.19% 98.78% 95.98% 100.88% 100.00%
NOSH 202,690 202,681 203,917 204,705 204,716 206,121 207,230 -1.46%
  QoQ % 0.00% -0.61% -0.39% -0.01% -0.68% -0.54% -
  Horiz. % 97.81% 97.80% 98.40% 98.78% 98.79% 99.46% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 157.29 % 32.13 % 30.69 % 28.14 % 43.29 % 33.49 % 37.07 % 161.40%
  QoQ % 389.54% 4.69% 9.06% -35.00% 29.26% -9.66% -
  Horiz. % 424.31% 86.67% 82.79% 75.91% 116.78% 90.34% 100.00%
ROE 6.17 % 1.18 % 1.34 % 1.09 % 1.93 % 1.50 % 1.84 % 123.54%
  QoQ % 422.88% -11.94% 22.94% -43.52% 28.67% -18.48% -
  Horiz. % 335.33% 64.13% 72.83% 59.24% 104.89% 81.52% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.77 5.57 6.32 5.44 6.12 6.39 7.01 -12.14%
  QoQ % 3.59% -11.87% 16.18% -11.11% -4.23% -8.84% -
  Horiz. % 82.31% 79.46% 90.16% 77.60% 87.30% 91.16% 100.00%
EPS 9.07 1.79 1.94 1.53 2.65 2.14 2.60 129.49%
  QoQ % 406.70% -7.73% 26.80% -42.26% 23.83% -17.69% -
  Horiz. % 348.85% 68.85% 74.62% 58.85% 101.92% 82.31% 100.00%
DPS 0.00 16.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 400.00% 0.00% 100.00% - - -
NAPS 1.4700 1.5200 1.4500 1.4100 1.3700 1.4300 1.4100 2.81%
  QoQ % -3.29% 4.83% 2.84% 2.92% -4.20% 1.42% -
  Horiz. % 104.26% 107.80% 102.84% 100.00% 97.16% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.47 5.29 6.04 5.21 5.87 6.17 6.81 -13.56%
  QoQ % 3.40% -12.42% 15.93% -11.24% -4.86% -9.40% -
  Horiz. % 80.32% 77.68% 88.69% 76.51% 86.20% 90.60% 100.00%
EPS 8.61 1.70 1.85 1.47 2.54 2.07 2.52 126.34%
  QoQ % 406.47% -8.11% 25.85% -42.13% 22.71% -17.86% -
  Horiz. % 341.67% 67.46% 73.41% 58.33% 100.79% 82.14% 100.00%
DPS 0.00 15.18 0.00 3.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 396.34% 0.00% 100.00% - - -
NAPS 1.3952 1.4426 1.3845 1.3515 1.3133 1.3802 1.3682 1.31%
  QoQ % -3.29% 4.20% 2.44% 2.91% -4.85% 0.88% -
  Horiz. % 101.97% 105.44% 101.19% 98.78% 95.99% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.1700 1.0300 0.8400 0.8400 0.7500 0.8600 0.8000 -
P/RPS 20.29 18.49 13.29 15.45 12.25 13.46 11.41 46.63%
  QoQ % 9.73% 39.13% -13.98% 26.12% -8.99% 17.97% -
  Horiz. % 177.83% 162.05% 116.48% 135.41% 107.36% 117.97% 100.00%
P/EPS 12.90 57.54 43.30 54.90 28.30 40.19 30.77 -43.90%
  QoQ % -77.58% 32.89% -21.13% 93.99% -29.58% 30.61% -
  Horiz. % 41.92% 187.00% 140.72% 178.42% 91.97% 130.61% 100.00%
EY 7.75 1.74 2.31 1.82 3.53 2.49 3.25 78.21%
  QoQ % 345.40% -24.68% 26.92% -48.44% 41.77% -23.38% -
  Horiz. % 238.46% 53.54% 71.08% 56.00% 108.62% 76.62% 100.00%
DY 0.00 15.53 0.00 4.76 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 326.26% 0.00% 100.00% - - -
P/NAPS 0.80 0.68 0.58 0.60 0.55 0.60 0.57 25.28%
  QoQ % 17.65% 17.24% -3.33% 9.09% -8.33% 5.26% -
  Horiz. % 140.35% 119.30% 101.75% 105.26% 96.49% 105.26% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 -
Price 1.1300 1.2400 0.8000 0.8000 0.8100 0.7700 0.8300 -
P/RPS 19.60 22.25 12.65 14.71 13.23 12.05 11.83 39.89%
  QoQ % -11.91% 75.89% -14.00% 11.19% 9.79% 1.86% -
  Horiz. % 165.68% 188.08% 106.93% 124.34% 111.83% 101.86% 100.00%
P/EPS 12.46 69.27 41.24 52.29 30.57 35.98 31.92 -46.50%
  QoQ % -82.01% 67.97% -21.13% 71.05% -15.04% 12.72% -
  Horiz. % 39.04% 217.01% 129.20% 163.82% 95.77% 112.72% 100.00%
EY 8.03 1.44 2.43 1.91 3.27 2.78 3.13 87.08%
  QoQ % 457.64% -40.74% 27.23% -41.59% 17.63% -11.18% -
  Horiz. % 256.55% 46.01% 77.64% 61.02% 104.47% 88.82% 100.00%
DY 0.00 12.90 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 258.00% 0.00% 100.00% - - -
P/NAPS 0.77 0.82 0.55 0.57 0.59 0.54 0.59 19.37%
  QoQ % -6.10% 49.09% -3.51% -3.39% 9.26% -8.47% -
  Horiz. % 130.51% 138.98% 93.22% 96.61% 100.00% 91.53% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers