Highlights

[APEX] QoQ Quarter Result on 2012-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     26.31%    YoY -     -26.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,504 11,688 11,293 12,891 11,130 12,532 13,172 -8.59%
  QoQ % -1.57% 3.50% -12.40% 15.82% -11.19% -4.86% -
  Horiz. % 87.34% 88.73% 85.73% 97.87% 84.50% 95.14% 100.00%
PBT 1,225 19,253 4,068 5,234 4,223 6,359 5,680 -63.87%
  QoQ % -93.64% 373.28% -22.28% 23.94% -33.59% 11.95% -
  Horiz. % 21.57% 338.96% 71.62% 92.15% 74.35% 111.95% 100.00%
Tax -1,106 -869 -440 -1,278 -1,091 -934 -1,269 -8.72%
  QoQ % -27.27% -97.50% 65.57% -17.14% -16.81% 26.40% -
  Horiz. % 87.16% 68.48% 34.67% 100.71% 85.97% 73.60% 100.00%
NP 119 18,384 3,628 3,956 3,132 5,425 4,411 -90.91%
  QoQ % -99.35% 406.73% -8.29% 26.31% -42.27% 22.99% -
  Horiz. % 2.70% 416.78% 82.25% 89.68% 71.00% 122.99% 100.00%
NP to SH 119 18,384 3,628 3,956 3,132 5,425 4,411 -90.91%
  QoQ % -99.35% 406.73% -8.29% 26.31% -42.27% 22.99% -
  Horiz. % 2.70% 416.78% 82.25% 89.68% 71.00% 122.99% 100.00%
Tax Rate 90.29 % 4.51 % 10.82 % 24.42 % 25.83 % 14.69 % 22.34 % 152.66%
  QoQ % 1,902.00% -58.32% -55.69% -5.46% 75.83% -34.24% -
  Horiz. % 404.16% 20.19% 48.43% 109.31% 115.62% 65.76% 100.00%
Total Cost 11,385 -6,696 7,665 8,935 7,998 7,107 8,761 18.99%
  QoQ % 270.03% -187.36% -14.21% 11.72% 12.54% -18.88% -
  Horiz. % 129.95% -76.43% 87.49% 101.99% 91.29% 81.12% 100.00%
Net Worth 264,000 297,954 308,075 295,680 288,635 280,462 294,753 -7.05%
  QoQ % -11.40% -3.29% 4.19% 2.44% 2.91% -4.85% -
  Horiz. % 89.57% 101.09% 104.52% 100.31% 97.92% 95.15% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,000 - 32,429 - 8,188 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.13% 0.00% 396.04% 0.00% 100.00% - -
Div Payout % 8,403.36 % - % 893.85 % - % 261.44 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,214.26% 0.00% 341.89% 0.00% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 264,000 297,954 308,075 295,680 288,635 280,462 294,753 -7.05%
  QoQ % -11.40% -3.29% 4.19% 2.44% 2.91% -4.85% -
  Horiz. % 89.57% 101.09% 104.52% 100.31% 97.92% 95.15% 100.00%
NOSH 200,000 202,690 202,681 203,917 204,705 204,716 206,121 -1.98%
  QoQ % -1.33% 0.00% -0.61% -0.39% -0.01% -0.68% -
  Horiz. % 97.03% 98.34% 98.33% 98.93% 99.31% 99.32% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.03 % 157.29 % 32.13 % 30.69 % 28.14 % 43.29 % 33.49 % -90.08%
  QoQ % -99.35% 389.54% 4.69% 9.06% -35.00% 29.26% -
  Horiz. % 3.08% 469.66% 95.94% 91.64% 84.03% 129.26% 100.00%
ROE 0.05 % 6.17 % 1.18 % 1.34 % 1.09 % 1.93 % 1.50 % -89.54%
  QoQ % -99.19% 422.88% -11.94% 22.94% -43.52% 28.67% -
  Horiz. % 3.33% 411.33% 78.67% 89.33% 72.67% 128.67% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.75 5.77 5.57 6.32 5.44 6.12 6.39 -6.76%
  QoQ % -0.35% 3.59% -11.87% 16.18% -11.11% -4.23% -
  Horiz. % 89.98% 90.30% 87.17% 98.90% 85.13% 95.77% 100.00%
EPS 0.06 9.07 1.79 1.94 1.53 2.65 2.14 -90.67%
  QoQ % -99.34% 406.70% -7.73% 26.80% -42.26% 23.83% -
  Horiz. % 2.80% 423.83% 83.64% 90.65% 71.50% 123.83% 100.00%
DPS 5.00 0.00 16.00 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 400.00% 0.00% 100.00% - -
NAPS 1.3200 1.4700 1.5200 1.4500 1.4100 1.3700 1.4300 -5.17%
  QoQ % -10.20% -3.29% 4.83% 2.84% 2.92% -4.20% -
  Horiz. % 92.31% 102.80% 106.29% 101.40% 98.60% 95.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.39 5.47 5.29 6.04 5.21 5.87 6.17 -8.58%
  QoQ % -1.46% 3.40% -12.42% 15.93% -11.24% -4.86% -
  Horiz. % 87.36% 88.65% 85.74% 97.89% 84.44% 95.14% 100.00%
EPS 0.06 8.61 1.70 1.85 1.47 2.54 2.07 -90.46%
  QoQ % -99.30% 406.47% -8.11% 25.85% -42.13% 22.71% -
  Horiz. % 2.90% 415.94% 82.13% 89.37% 71.01% 122.71% 100.00%
DPS 4.68 0.00 15.18 0.00 3.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.19% 0.00% 396.34% 0.00% 100.00% - -
NAPS 1.2362 1.3952 1.4426 1.3845 1.3515 1.3133 1.3802 -7.05%
  QoQ % -11.40% -3.29% 4.20% 2.44% 2.91% -4.85% -
  Horiz. % 89.57% 101.09% 104.52% 100.31% 97.92% 95.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.1000 1.1700 1.0300 0.8400 0.8400 0.7500 0.8600 -
P/RPS 19.12 20.29 18.49 13.29 15.45 12.25 13.46 26.23%
  QoQ % -5.77% 9.73% 39.13% -13.98% 26.12% -8.99% -
  Horiz. % 142.05% 150.74% 137.37% 98.74% 114.78% 91.01% 100.00%
P/EPS 1,848.74 12.90 57.54 43.30 54.90 28.30 40.19 1,169.01%
  QoQ % 14,231.32% -77.58% 32.89% -21.13% 93.99% -29.58% -
  Horiz. % 4,600.00% 32.10% 143.17% 107.74% 136.60% 70.42% 100.00%
EY 0.05 7.75 1.74 2.31 1.82 3.53 2.49 -92.52%
  QoQ % -99.35% 345.40% -24.68% 26.92% -48.44% 41.77% -
  Horiz. % 2.01% 311.24% 69.88% 92.77% 73.09% 141.77% 100.00%
DY 4.55 0.00 15.53 0.00 4.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.59% 0.00% 326.26% 0.00% 100.00% - -
P/NAPS 0.83 0.80 0.68 0.58 0.60 0.55 0.60 24.03%
  QoQ % 3.75% 17.65% 17.24% -3.33% 9.09% -8.33% -
  Horiz. % 138.33% 133.33% 113.33% 96.67% 100.00% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 -
Price 1.1000 1.1300 1.2400 0.8000 0.8000 0.8100 0.7700 -
P/RPS 19.12 19.60 22.25 12.65 14.71 13.23 12.05 35.85%
  QoQ % -2.45% -11.91% 75.89% -14.00% 11.19% 9.79% -
  Horiz. % 158.67% 162.66% 184.65% 104.98% 122.07% 109.79% 100.00%
P/EPS 1,848.74 12.46 69.27 41.24 52.29 30.57 35.98 1,265.71%
  QoQ % 14,737.40% -82.01% 67.97% -21.13% 71.05% -15.04% -
  Horiz. % 5,138.24% 34.63% 192.52% 114.62% 145.33% 84.96% 100.00%
EY 0.05 8.03 1.44 2.43 1.91 3.27 2.78 -93.05%
  QoQ % -99.38% 457.64% -40.74% 27.23% -41.59% 17.63% -
  Horiz. % 1.80% 288.85% 51.80% 87.41% 68.71% 117.63% 100.00%
DY 4.55 0.00 12.90 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.00% 0.00% 258.00% 0.00% 100.00% - -
P/NAPS 0.83 0.77 0.82 0.55 0.57 0.59 0.54 33.01%
  QoQ % 7.79% -6.10% 49.09% -3.51% -3.39% 9.26% -
  Horiz. % 153.70% 142.59% 151.85% 101.85% 105.56% 109.26% 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.
 


 

261  314  534  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers