Highlights

[APEX] QoQ Quarter Result on 2011-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     105.96%    YoY -     26.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,130 12,532 13,172 14,535 13,618 11,742 10,698 2.67%
  QoQ % -11.19% -4.86% -9.38% 6.73% 15.98% 9.76% -
  Horiz. % 104.04% 117.14% 123.13% 135.87% 127.29% 109.76% 100.00%
PBT 4,223 6,359 5,680 7,242 3,834 6,396 3,069 23.64%
  QoQ % -33.59% 11.95% -21.57% 88.89% -40.06% 108.41% -
  Horiz. % 137.60% 207.20% 185.08% 235.97% 124.93% 208.41% 100.00%
Tax -1,091 -934 -1,269 -1,854 -1,218 -558 -765 26.62%
  QoQ % -16.81% 26.40% 31.55% -52.22% -118.28% 27.06% -
  Horiz. % 142.61% 122.09% 165.88% 242.35% 159.22% 72.94% 100.00%
NP 3,132 5,425 4,411 5,388 2,616 5,838 2,304 22.65%
  QoQ % -42.27% 22.99% -18.13% 105.96% -55.19% 153.39% -
  Horiz. % 135.94% 235.46% 191.45% 233.85% 113.54% 253.39% 100.00%
NP to SH 3,132 5,425 4,411 5,388 2,616 5,838 2,304 22.65%
  QoQ % -42.27% 22.99% -18.13% 105.96% -55.19% 153.39% -
  Horiz. % 135.94% 235.46% 191.45% 233.85% 113.54% 253.39% 100.00%
Tax Rate 25.83 % 14.69 % 22.34 % 25.60 % 31.77 % 8.72 % 24.93 % 2.39%
  QoQ % 75.83% -34.24% -12.73% -19.42% 264.33% -65.02% -
  Horiz. % 103.61% 58.92% 89.61% 102.69% 127.44% 34.98% 100.00%
Total Cost 7,998 7,107 8,761 9,147 11,002 5,904 8,394 -3.16%
  QoQ % 12.54% -18.88% -4.22% -16.86% 86.35% -29.66% -
  Horiz. % 95.28% 84.67% 104.37% 108.97% 131.07% 70.34% 100.00%
Net Worth 288,635 280,462 294,753 292,195 296,781 291,899 276,064 3.00%
  QoQ % 2.91% -4.85% 0.88% -1.55% 1.67% 5.74% -
  Horiz. % 104.55% 101.59% 106.77% 105.84% 107.50% 105.74% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,188 - - - 6,226 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.51% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 261.44 % - % - % - % 238.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.85% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 288,635 280,462 294,753 292,195 296,781 291,899 276,064 3.00%
  QoQ % 2.91% -4.85% 0.88% -1.55% 1.67% 5.74% -
  Horiz. % 104.55% 101.59% 106.77% 105.84% 107.50% 105.74% 100.00%
NOSH 204,705 204,716 206,121 207,230 207,539 207,021 207,567 -0.92%
  QoQ % -0.01% -0.68% -0.54% -0.15% 0.25% -0.26% -
  Horiz. % 98.62% 98.63% 99.30% 99.84% 99.99% 99.74% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 28.14 % 43.29 % 33.49 % 37.07 % 19.21 % 49.72 % 21.54 % 19.45%
  QoQ % -35.00% 29.26% -9.66% 92.97% -61.36% 130.83% -
  Horiz. % 130.64% 200.97% 155.48% 172.10% 89.18% 230.83% 100.00%
ROE 1.09 % 1.93 % 1.50 % 1.84 % 0.88 % 2.00 % 0.83 % 19.86%
  QoQ % -43.52% 28.67% -18.48% 109.09% -56.00% 140.96% -
  Horiz. % 131.33% 232.53% 180.72% 221.69% 106.02% 240.96% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.44 6.12 6.39 7.01 6.56 5.67 5.15 3.71%
  QoQ % -11.11% -4.23% -8.84% 6.86% 15.70% 10.10% -
  Horiz. % 105.63% 118.83% 124.08% 136.12% 127.38% 110.10% 100.00%
EPS 1.53 2.65 2.14 2.60 1.26 2.82 1.11 23.78%
  QoQ % -42.26% 23.83% -17.69% 106.35% -55.32% 154.05% -
  Horiz. % 137.84% 238.74% 192.79% 234.23% 113.51% 254.05% 100.00%
DPS 4.00 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. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4100 1.3700 1.4300 1.4100 1.4300 1.4100 1.3300 3.96%
  QoQ % 2.92% -4.20% 1.42% -1.40% 1.42% 6.02% -
  Horiz. % 106.02% 103.01% 107.52% 106.02% 107.52% 106.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.21 5.87 6.17 6.81 6.38 5.50 5.01 2.64%
  QoQ % -11.24% -4.86% -9.40% 6.74% 16.00% 9.78% -
  Horiz. % 103.99% 117.17% 123.15% 135.93% 127.35% 109.78% 100.00%
EPS 1.47 2.54 2.07 2.52 1.22 2.73 1.08 22.75%
  QoQ % -42.13% 22.71% -17.86% 106.56% -55.31% 152.78% -
  Horiz. % 136.11% 235.19% 191.67% 233.33% 112.96% 252.78% 100.00%
DPS 3.83 0.00 0.00 0.00 2.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.16% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3515 1.3133 1.3802 1.3682 1.3897 1.3668 1.2927 3.00%
  QoQ % 2.91% -4.85% 0.88% -1.55% 1.68% 5.73% -
  Horiz. % 104.55% 101.59% 106.77% 105.84% 107.50% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8400 0.7500 0.8600 0.8000 0.7700 0.6800 0.6600 -
P/RPS 15.45 12.25 13.46 11.41 11.73 11.99 12.81 13.27%
  QoQ % 26.12% -8.99% 17.97% -2.73% -2.17% -6.40% -
  Horiz. % 120.61% 95.63% 105.07% 89.07% 91.57% 93.60% 100.00%
P/EPS 54.90 28.30 40.19 30.77 61.09 24.11 59.46 -5.17%
  QoQ % 93.99% -29.58% 30.61% -49.63% 153.38% -59.45% -
  Horiz. % 92.33% 47.60% 67.59% 51.75% 102.74% 40.55% 100.00%
EY 1.82 3.53 2.49 3.25 1.64 4.15 1.68 5.47%
  QoQ % -48.44% 41.77% -23.38% 98.17% -60.48% 147.02% -
  Horiz. % 108.33% 210.12% 148.21% 193.45% 97.62% 247.02% 100.00%
DY 4.76 0.00 0.00 0.00 3.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.05% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.55 0.60 0.57 0.54 0.48 0.50 12.89%
  QoQ % 9.09% -8.33% 5.26% 5.56% 12.50% -4.00% -
  Horiz. % 120.00% 110.00% 120.00% 114.00% 108.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 23/11/10 23/08/10 -
Price 0.8000 0.8100 0.7700 0.8300 0.7700 0.7500 0.7000 -
P/RPS 14.71 13.23 12.05 11.83 11.73 13.22 13.58 5.46%
  QoQ % 11.19% 9.79% 1.86% 0.85% -11.27% -2.65% -
  Horiz. % 108.32% 97.42% 88.73% 87.11% 86.38% 97.35% 100.00%
P/EPS 52.29 30.57 35.98 31.92 61.09 26.60 63.06 -11.71%
  QoQ % 71.05% -15.04% 12.72% -47.75% 129.66% -57.82% -
  Horiz. % 82.92% 48.48% 57.06% 50.62% 96.88% 42.18% 100.00%
EY 1.91 3.27 2.78 3.13 1.64 3.76 1.59 12.97%
  QoQ % -41.59% 17.63% -11.18% 90.85% -56.38% 136.48% -
  Horiz. % 120.13% 205.66% 174.84% 196.86% 103.14% 236.48% 100.00%
DY 5.00 0.00 0.00 0.00 3.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.57 0.59 0.54 0.59 0.54 0.53 0.53 4.96%
  QoQ % -3.39% 9.26% -8.47% 9.26% 1.89% 0.00% -
  Horiz. % 107.55% 111.32% 101.89% 111.32% 101.89% 100.00% 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.
 


 

256  328  543  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 HSI-C7K 0.345-0.015 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.165+0.005 
 THHEAVY 0.125+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers