Highlights

[APEX] QoQ Quarter Result on 2010-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -23.78%    YoY -     412.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,618 11,742 10,698 11,665 10,330 9,243 12,569 5.47%
  QoQ % 15.98% 9.76% -8.29% 12.92% 11.76% -26.46% -
  Horiz. % 108.35% 93.42% 85.11% 92.81% 82.19% 73.54% 100.00%
PBT 3,834 6,396 3,069 5,377 4,292 4,279 6,386 -28.77%
  QoQ % -40.06% 108.41% -42.92% 25.28% 0.30% -32.99% -
  Horiz. % 60.04% 100.16% 48.06% 84.20% 67.21% 67.01% 100.00%
Tax -1,218 -558 -765 -1,117 1,297 -392 -1,344 -6.34%
  QoQ % -118.28% 27.06% 31.51% -186.12% 430.87% 70.83% -
  Horiz. % 90.62% 41.52% 56.92% 83.11% -96.50% 29.17% 100.00%
NP 2,616 5,838 2,304 4,260 5,589 3,887 5,042 -35.35%
  QoQ % -55.19% 153.39% -45.92% -23.78% 43.79% -22.91% -
  Horiz. % 51.88% 115.79% 45.70% 84.49% 110.85% 77.09% 100.00%
NP to SH 2,616 5,838 2,304 4,260 5,589 3,887 5,042 -35.35%
  QoQ % -55.19% 153.39% -45.92% -23.78% 43.79% -22.91% -
  Horiz. % 51.88% 115.79% 45.70% 84.49% 110.85% 77.09% 100.00%
Tax Rate 31.77 % 8.72 % 24.93 % 20.77 % -30.22 % 9.16 % 21.05 % 31.48%
  QoQ % 264.33% -65.02% 20.03% 168.73% -429.91% -56.48% -
  Horiz. % 150.93% 41.43% 118.43% 98.67% -143.56% 43.52% 100.00%
Total Cost 11,002 5,904 8,394 7,405 4,741 5,356 7,527 28.71%
  QoQ % 86.35% -29.66% 13.36% 56.19% -11.48% -28.84% -
  Horiz. % 146.17% 78.44% 111.52% 98.38% 62.99% 71.16% 100.00%
Net Worth 296,781 291,899 276,064 275,647 273,146 266,174 258,455 9.63%
  QoQ % 1.67% 5.74% 0.15% 0.92% 2.62% 2.99% -
  Horiz. % 114.83% 112.94% 106.81% 106.65% 105.68% 102.99% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,226 - - - 6,303 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.78% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 238.00 % - % - % - % 112.78 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.03% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 296,781 291,899 276,064 275,647 273,146 266,174 258,455 9.63%
  QoQ % 1.67% 5.74% 0.15% 0.92% 2.62% 2.99% -
  Horiz. % 114.83% 112.94% 106.81% 106.65% 105.68% 102.99% 100.00%
NOSH 207,539 207,021 207,567 208,823 210,112 211,249 211,848 -1.36%
  QoQ % 0.25% -0.26% -0.60% -0.61% -0.54% -0.28% -
  Horiz. % 97.97% 97.72% 97.98% 98.57% 99.18% 99.72% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 19.21 % 49.72 % 21.54 % 36.52 % 54.10 % 42.05 % 40.11 % -38.70%
  QoQ % -61.36% 130.83% -41.02% -32.50% 28.66% 4.84% -
  Horiz. % 47.89% 123.96% 53.70% 91.05% 134.88% 104.84% 100.00%
ROE 0.88 % 2.00 % 0.83 % 1.55 % 2.05 % 1.46 % 1.95 % -41.08%
  QoQ % -56.00% 140.96% -46.45% -24.39% 40.41% -25.13% -
  Horiz. % 45.13% 102.56% 42.56% 79.49% 105.13% 74.87% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.56 5.67 5.15 5.59 4.92 4.38 5.93 6.94%
  QoQ % 15.70% 10.10% -7.87% 13.62% 12.33% -26.14% -
  Horiz. % 110.62% 95.62% 86.85% 94.27% 82.97% 73.86% 100.00%
EPS 1.26 2.82 1.11 2.04 2.66 1.84 2.38 -34.48%
  QoQ % -55.32% 154.05% -45.59% -23.31% 44.57% -22.69% -
  Horiz. % 52.94% 118.49% 46.64% 85.71% 111.76% 77.31% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4300 1.4100 1.3300 1.3200 1.3000 1.2600 1.2200 11.14%
  QoQ % 1.42% 6.02% 0.76% 1.54% 3.17% 3.28% -
  Horiz. % 117.21% 115.57% 109.02% 108.20% 106.56% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.38 5.50 5.01 5.46 4.84 4.33 5.89 5.46%
  QoQ % 16.00% 9.78% -8.24% 12.81% 11.78% -26.49% -
  Horiz. % 108.32% 93.38% 85.06% 92.70% 82.17% 73.51% 100.00%
EPS 1.22 2.73 1.08 1.99 2.62 1.82 2.36 -35.51%
  QoQ % -55.31% 152.78% -45.73% -24.05% 43.96% -22.88% -
  Horiz. % 51.69% 115.68% 45.76% 84.32% 111.02% 77.12% 100.00%
DPS 2.92 0.00 0.00 0.00 2.95 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.98% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3897 1.3668 1.2927 1.2907 1.2790 1.2464 1.2102 9.63%
  QoQ % 1.68% 5.73% 0.15% 0.91% 2.62% 2.99% -
  Horiz. % 114.83% 112.94% 106.82% 106.65% 105.69% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.7700 0.6800 0.6600 0.6600 0.6200 0.6000 0.6500 -
P/RPS 11.73 11.99 12.81 11.82 12.61 13.71 10.96 4.62%
  QoQ % -2.17% -6.40% 8.38% -6.26% -8.02% 25.09% -
  Horiz. % 107.03% 109.40% 116.88% 107.85% 115.05% 125.09% 100.00%
P/EPS 61.09 24.11 59.46 32.35 23.31 32.61 27.31 70.79%
  QoQ % 153.38% -59.45% 83.80% 38.78% -28.52% 19.41% -
  Horiz. % 223.69% 88.28% 217.72% 118.45% 85.35% 119.41% 100.00%
EY 1.64 4.15 1.68 3.09 4.29 3.07 3.66 -41.36%
  QoQ % -60.48% 147.02% -45.63% -27.97% 39.74% -16.12% -
  Horiz. % 44.81% 113.39% 45.90% 84.43% 117.21% 83.88% 100.00%
DY 3.90 0.00 0.00 0.00 4.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.58% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.48 0.50 0.50 0.48 0.48 0.53 1.25%
  QoQ % 12.50% -4.00% 0.00% 4.17% 0.00% -9.43% -
  Horiz. % 101.89% 90.57% 94.34% 94.34% 90.57% 90.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 20/08/09 -
Price 0.7700 0.7500 0.7000 0.6100 0.6200 0.6000 0.6400 -
P/RPS 11.73 13.22 13.58 10.92 12.61 13.71 10.79 5.71%
  QoQ % -11.27% -2.65% 24.36% -13.40% -8.02% 27.06% -
  Horiz. % 108.71% 122.52% 125.86% 101.20% 116.87% 127.06% 100.00%
P/EPS 61.09 26.60 63.06 29.90 23.31 32.61 26.89 72.56%
  QoQ % 129.66% -57.82% 110.90% 28.27% -28.52% 21.27% -
  Horiz. % 227.18% 98.92% 234.51% 111.19% 86.69% 121.27% 100.00%
EY 1.64 3.76 1.59 3.34 4.29 3.07 3.72 -41.99%
  QoQ % -56.38% 136.48% -52.40% -22.14% 39.74% -17.47% -
  Horiz. % 44.09% 101.08% 42.74% 89.78% 115.32% 82.53% 100.00%
DY 3.90 0.00 0.00 0.00 4.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.58% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.53 0.53 0.46 0.48 0.48 0.52 2.54%
  QoQ % 1.89% 0.00% 15.22% -4.17% 0.00% -7.69% -
  Horiz. % 103.85% 101.92% 101.92% 88.46% 92.31% 92.31% 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.
 


 

231  489  519  1091 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34-0.035 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.16+0.12 
 SAPNRG 0.205-0.005 
 PWRWELL 0.37-0.04 
 XOX 0.05-0.005 
 HSI-C7V 0.265+0.06 
 DSONIC-WA 0.50+0.115 
 MYEG 1.13-0.05 
Partners & Brokers