Highlights

[APEX] QoQ Quarter Result on 2012-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -99.35%    YoY -     -96.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,867 20,678 10,530 11,504 11,688 11,293 12,891 28.88%
  QoQ % -8.76% 96.37% -8.47% -1.57% 3.50% -12.40% -
  Horiz. % 146.36% 160.41% 81.68% 89.24% 90.67% 87.60% 100.00%
PBT 7,760 9,702 3,366 1,225 19,253 4,068 5,234 29.99%
  QoQ % -20.02% 188.24% 174.78% -93.64% 373.28% -22.28% -
  Horiz. % 148.26% 185.36% 64.31% 23.40% 367.84% 77.72% 100.00%
Tax -1,562 -1,623 -840 -1,106 -869 -440 -1,278 14.30%
  QoQ % 3.76% -93.21% 24.05% -27.27% -97.50% 65.57% -
  Horiz. % 122.22% 127.00% 65.73% 86.54% 68.00% 34.43% 100.00%
NP 6,198 8,079 2,526 119 18,384 3,628 3,956 34.86%
  QoQ % -23.28% 219.83% 2,022.69% -99.35% 406.73% -8.29% -
  Horiz. % 156.67% 204.22% 63.85% 3.01% 464.71% 91.71% 100.00%
NP to SH 6,198 8,079 2,526 119 18,384 3,628 3,956 34.86%
  QoQ % -23.28% 219.83% 2,022.69% -99.35% 406.73% -8.29% -
  Horiz. % 156.67% 204.22% 63.85% 3.01% 464.71% 91.71% 100.00%
Tax Rate 20.13 % 16.73 % 24.96 % 90.29 % 4.51 % 10.82 % 24.42 % -12.07%
  QoQ % 20.32% -32.97% -72.36% 1,902.00% -58.32% -55.69% -
  Horiz. % 82.43% 68.51% 102.21% 369.74% 18.47% 44.31% 100.00%
Total Cost 12,669 12,599 8,004 11,385 -6,696 7,665 8,935 26.18%
  QoQ % 0.56% 57.41% -29.70% 270.03% -187.36% -14.21% -
  Horiz. % 141.79% 141.01% 89.58% 127.42% -74.94% 85.79% 100.00%
Net Worth 277,492 277,399 272,808 264,000 297,954 308,075 295,680 -4.14%
  QoQ % 0.03% 1.68% 3.34% -11.40% -3.29% 4.19% -
  Horiz. % 93.85% 93.82% 92.26% 89.29% 100.77% 104.19% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 10,000 - 32,429 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.84% 0.00% 100.00% -
Div Payout % - % - % - % 8,403.36 % - % 893.85 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 940.13% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 277,492 277,399 272,808 264,000 297,954 308,075 295,680 -4.14%
  QoQ % 0.03% 1.68% 3.34% -11.40% -3.29% 4.19% -
  Horiz. % 93.85% 93.82% 92.26% 89.29% 100.77% 104.19% 100.00%
NOSH 202,549 202,481 202,080 200,000 202,690 202,681 203,917 -0.45%
  QoQ % 0.03% 0.20% 1.04% -1.33% 0.00% -0.61% -
  Horiz. % 99.33% 99.30% 99.10% 98.08% 99.40% 99.39% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.85 % 39.07 % 23.99 % 1.03 % 157.29 % 32.13 % 30.69 % 4.63%
  QoQ % -15.92% 62.86% 2,229.13% -99.35% 389.54% 4.69% -
  Horiz. % 107.04% 127.31% 78.17% 3.36% 512.51% 104.69% 100.00%
ROE 2.23 % 2.91 % 0.93 % 0.05 % 6.17 % 1.18 % 1.34 % 40.39%
  QoQ % -23.37% 212.90% 1,760.00% -99.19% 422.88% -11.94% -
  Horiz. % 166.42% 217.16% 69.40% 3.73% 460.45% 88.06% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.31 10.21 5.21 5.75 5.77 5.57 6.32 29.44%
  QoQ % -8.81% 95.97% -9.39% -0.35% 3.59% -11.87% -
  Horiz. % 147.31% 161.55% 82.44% 90.98% 91.30% 88.13% 100.00%
EPS 3.06 3.99 1.25 0.06 9.07 1.79 1.94 35.46%
  QoQ % -23.31% 219.20% 1,983.33% -99.34% 406.70% -7.73% -
  Horiz. % 157.73% 205.67% 64.43% 3.09% 467.53% 92.27% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 16.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 31.25% 0.00% 100.00% -
NAPS 1.3700 1.3700 1.3500 1.3200 1.4700 1.5200 1.4500 -3.71%
  QoQ % 0.00% 1.48% 2.27% -10.20% -3.29% 4.83% -
  Horiz. % 94.48% 94.48% 93.10% 91.03% 101.38% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.83 9.68 4.93 5.39 5.47 5.29 6.04 28.78%
  QoQ % -8.78% 96.35% -8.53% -1.46% 3.40% -12.42% -
  Horiz. % 146.19% 160.26% 81.62% 89.24% 90.56% 87.58% 100.00%
EPS 2.90 3.78 1.18 0.06 8.61 1.70 1.85 34.91%
  QoQ % -23.28% 220.34% 1,866.67% -99.30% 406.47% -8.11% -
  Horiz. % 156.76% 204.32% 63.78% 3.24% 465.41% 91.89% 100.00%
DPS 0.00 0.00 0.00 4.68 0.00 15.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.83% 0.00% 100.00% -
NAPS 1.2993 1.2989 1.2774 1.2362 1.3952 1.4426 1.3845 -4.14%
  QoQ % 0.03% 1.68% 3.33% -11.40% -3.29% 4.20% -
  Horiz. % 93.85% 93.82% 92.26% 89.29% 100.77% 104.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.1700 1.1800 1.1400 1.1000 1.1700 1.0300 0.8400 -
P/RPS 12.56 11.55 21.88 19.12 20.29 18.49 13.29 -3.69%
  QoQ % 8.74% -47.21% 14.44% -5.77% 9.73% 39.13% -
  Horiz. % 94.51% 86.91% 164.64% 143.87% 152.67% 139.13% 100.00%
P/EPS 38.24 29.57 91.20 1,848.74 12.90 57.54 43.30 -7.94%
  QoQ % 29.32% -67.58% -95.07% 14,231.32% -77.58% 32.89% -
  Horiz. % 88.31% 68.29% 210.62% 4,269.61% 29.79% 132.89% 100.00%
EY 2.62 3.38 1.10 0.05 7.75 1.74 2.31 8.75%
  QoQ % -22.49% 207.27% 2,100.00% -99.35% 345.40% -24.68% -
  Horiz. % 113.42% 146.32% 47.62% 2.16% 335.50% 75.32% 100.00%
DY 0.00 0.00 0.00 4.55 0.00 15.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 29.30% 0.00% 100.00% -
P/NAPS 0.85 0.86 0.84 0.83 0.80 0.68 0.58 28.99%
  QoQ % -1.16% 2.38% 1.20% 3.75% 17.65% 17.24% -
  Horiz. % 146.55% 148.28% 144.83% 143.10% 137.93% 117.24% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 -
Price 1.1900 1.2600 1.2000 1.1000 1.1300 1.2400 0.8000 -
P/RPS 12.78 12.34 23.03 19.12 19.60 22.25 12.65 0.68%
  QoQ % 3.57% -46.42% 20.45% -2.45% -11.91% 75.89% -
  Horiz. % 101.03% 97.55% 182.06% 151.15% 154.94% 175.89% 100.00%
P/EPS 38.89 31.58 96.00 1,848.74 12.46 69.27 41.24 -3.83%
  QoQ % 23.15% -67.10% -94.81% 14,737.40% -82.01% 67.97% -
  Horiz. % 94.30% 76.58% 232.78% 4,482.88% 30.21% 167.97% 100.00%
EY 2.57 3.17 1.04 0.05 8.03 1.44 2.43 3.80%
  QoQ % -18.93% 204.81% 1,980.00% -99.38% 457.64% -40.74% -
  Horiz. % 105.76% 130.45% 42.80% 2.06% 330.45% 59.26% 100.00%
DY 0.00 0.00 0.00 4.55 0.00 12.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 35.27% 0.00% 100.00% -
P/NAPS 0.87 0.92 0.89 0.83 0.77 0.82 0.55 35.72%
  QoQ % -5.43% 3.37% 7.23% 7.79% -6.10% 49.09% -
  Horiz. % 158.18% 167.27% 161.82% 150.91% 140.00% 149.09% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers