Highlights

[APEX] QoQ TTM Result on 2010-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -14.58%    YoY -     209.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 50,593 47,723 44,435 41,936 43,807 36,598 37,387 22.37%
  QoQ % 6.01% 7.40% 5.96% -4.27% 19.70% -2.11% -
  Horiz. % 135.32% 127.65% 118.85% 112.17% 117.17% 97.89% 100.00%
PBT 20,541 18,676 19,134 17,017 20,334 15,854 -11,067 -
  QoQ % 9.99% -2.39% 12.44% -16.31% 28.26% 243.25% -
  Horiz. % -185.61% -168.75% -172.89% -153.76% -183.74% -143.25% 100.00%
Tax -4,395 -3,658 -1,143 -977 -1,556 -505 -1,814 80.49%
  QoQ % -20.15% -220.04% -16.99% 37.21% -208.12% 72.16% -
  Horiz. % 242.28% 201.65% 63.01% 53.86% 85.78% 27.84% 100.00%
NP 16,146 15,018 17,991 16,040 18,778 15,349 -12,881 -
  QoQ % 7.51% -16.52% 12.16% -14.58% 22.34% 219.16% -
  Horiz. % -125.35% -116.59% -139.67% -124.52% -145.78% -119.16% 100.00%
NP to SH 16,146 15,018 17,991 16,040 18,778 15,349 -12,902 -
  QoQ % 7.51% -16.52% 12.16% -14.58% 22.34% 218.97% -
  Horiz. % -125.14% -116.40% -139.44% -124.32% -145.54% -118.97% 100.00%
Tax Rate 21.40 % 19.59 % 5.97 % 5.74 % 7.65 % 3.19 % - % -
  QoQ % 9.24% 228.14% 4.01% -24.97% 139.81% 0.00% -
  Horiz. % 670.85% 614.11% 187.15% 179.94% 239.81% 100.00% -
Total Cost 34,447 32,705 26,444 25,896 25,029 21,249 50,268 -22.29%
  QoQ % 5.33% 23.68% 2.12% 3.46% 17.79% -57.73% -
  Horiz. % 68.53% 65.06% 52.61% 51.52% 49.79% 42.27% 100.00%
Net Worth 292,195 296,781 291,899 276,064 275,647 273,146 266,174 6.42%
  QoQ % -1.55% 1.67% 5.74% 0.15% 0.92% 2.62% -
  Horiz. % 109.78% 111.50% 109.66% 103.72% 103.56% 102.62% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,226 6,226 6,303 6,303 6,303 6,303 2,120 105.17%
  QoQ % 0.00% -1.22% 0.00% 0.00% 0.00% 197.23% -
  Horiz. % 293.59% 293.59% 297.23% 297.23% 297.23% 297.23% 100.00%
Div Payout % 38.56 % 41.46 % 35.04 % 39.30 % 33.57 % 41.07 % - % -
  QoQ % -6.99% 18.32% -10.84% 17.07% -18.26% 0.00% -
  Horiz. % 93.89% 100.95% 85.32% 95.69% 81.74% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 292,195 296,781 291,899 276,064 275,647 273,146 266,174 6.42%
  QoQ % -1.55% 1.67% 5.74% 0.15% 0.92% 2.62% -
  Horiz. % 109.78% 111.50% 109.66% 103.72% 103.56% 102.62% 100.00%
NOSH 207,230 207,539 207,021 207,567 208,823 210,112 211,249 -1.27%
  QoQ % -0.15% 0.25% -0.26% -0.60% -0.61% -0.54% -
  Horiz. % 98.10% 98.24% 98.00% 98.26% 98.85% 99.46% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 31.91 % 31.47 % 40.49 % 38.25 % 42.87 % 41.94 % -34.45 % -
  QoQ % 1.40% -22.28% 5.86% -10.78% 2.22% 221.74% -
  Horiz. % -92.63% -91.35% -117.53% -111.03% -124.44% -121.74% 100.00%
ROE 5.53 % 5.06 % 6.16 % 5.81 % 6.81 % 5.62 % -4.85 % -
  QoQ % 9.29% -17.86% 6.02% -14.68% 21.17% 215.88% -
  Horiz. % -114.02% -104.33% -127.01% -119.79% -140.41% -115.88% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.41 22.99 21.46 20.20 20.98 17.42 17.70 23.92%
  QoQ % 6.18% 7.13% 6.24% -3.72% 20.44% -1.58% -
  Horiz. % 137.91% 129.89% 121.24% 114.12% 118.53% 98.42% 100.00%
EPS 7.79 7.24 8.69 7.73 8.99 7.31 -6.11 -
  QoQ % 7.60% -16.69% 12.42% -14.02% 22.98% 219.64% -
  Horiz. % -127.50% -118.49% -142.23% -126.51% -147.14% -119.64% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 1.00 108.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 300.00% 300.00% 300.00% 300.00% 300.00% 300.00% 100.00%
NAPS 1.4100 1.4300 1.4100 1.3300 1.3200 1.3000 1.2600 7.79%
  QoQ % -1.40% 1.42% 6.02% 0.76% 1.54% 3.17% -
  Horiz. % 111.90% 113.49% 111.90% 105.56% 104.76% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.69 22.35 20.81 19.64 20.51 17.14 17.51 22.35%
  QoQ % 6.00% 7.40% 5.96% -4.24% 19.66% -2.11% -
  Horiz. % 135.29% 127.64% 118.85% 112.16% 117.13% 97.89% 100.00%
EPS 7.56 7.03 8.42 7.51 8.79 7.19 -6.04 -
  QoQ % 7.54% -16.51% 12.12% -14.56% 22.25% 219.04% -
  Horiz. % -125.17% -116.39% -139.40% -124.34% -145.53% -119.04% 100.00%
DPS 2.92 2.92 2.95 2.95 2.95 2.95 0.99 105.80%
  QoQ % 0.00% -1.02% 0.00% 0.00% 0.00% 197.98% -
  Horiz. % 294.95% 294.95% 297.98% 297.98% 297.98% 297.98% 100.00%
NAPS 1.3682 1.3897 1.3668 1.2927 1.2907 1.2790 1.2464 6.42%
  QoQ % -1.55% 1.68% 5.73% 0.15% 0.91% 2.62% -
  Horiz. % 109.77% 111.50% 109.66% 103.71% 103.55% 102.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.8000 0.7700 0.6800 0.6600 0.6600 0.6200 0.6000 -
P/RPS 3.28 3.35 3.17 3.27 3.15 3.56 3.39 -2.18%
  QoQ % -2.09% 5.68% -3.06% 3.81% -11.52% 5.01% -
  Horiz. % 96.76% 98.82% 93.51% 96.46% 92.92% 105.01% 100.00%
P/EPS 10.27 10.64 7.82 8.54 7.34 8.49 -9.82 -
  QoQ % -3.48% 36.06% -8.43% 16.35% -13.55% 186.46% -
  Horiz. % -104.58% -108.35% -79.63% -86.97% -74.75% -86.46% 100.00%
EY 9.74 9.40 12.78 11.71 13.62 11.78 -10.18 -
  QoQ % 3.62% -26.45% 9.14% -14.02% 15.62% 215.72% -
  Horiz. % -95.68% -92.34% -125.54% -115.03% -133.79% -115.72% 100.00%
DY 3.75 3.90 4.41 4.55 4.55 4.84 1.67 71.56%
  QoQ % -3.85% -11.56% -3.08% 0.00% -5.99% 189.82% -
  Horiz. % 224.55% 233.53% 264.07% 272.46% 272.46% 289.82% 100.00%
P/NAPS 0.57 0.54 0.48 0.50 0.50 0.48 0.48 12.15%
  QoQ % 5.56% 12.50% -4.00% 0.00% 4.17% 0.00% -
  Horiz. % 118.75% 112.50% 100.00% 104.17% 104.17% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 -
Price 0.8300 0.7700 0.7500 0.7000 0.6100 0.6200 0.6000 -
P/RPS 3.40 3.35 3.49 3.46 2.91 3.56 3.39 0.20%
  QoQ % 1.49% -4.01% 0.87% 18.90% -18.26% 5.01% -
  Horiz. % 100.29% 98.82% 102.95% 102.06% 85.84% 105.01% 100.00%
P/EPS 10.65 10.64 8.63 9.06 6.78 8.49 -9.82 -
  QoQ % 0.09% 23.29% -4.75% 33.63% -20.14% 186.46% -
  Horiz. % -108.45% -108.35% -87.88% -92.26% -69.04% -86.46% 100.00%
EY 9.39 9.40 11.59 11.04 14.74 11.78 -10.18 -
  QoQ % -0.11% -18.90% 4.98% -25.10% 25.13% 215.72% -
  Horiz. % -92.24% -92.34% -113.85% -108.45% -144.79% -115.72% 100.00%
DY 3.61 3.90 4.00 4.29 4.92 4.84 1.67 67.26%
  QoQ % -7.44% -2.50% -6.76% -12.80% 1.65% 189.82% -
  Horiz. % 216.17% 233.53% 239.52% 256.89% 294.61% 289.82% 100.00%
P/NAPS 0.59 0.54 0.53 0.53 0.46 0.48 0.48 14.76%
  QoQ % 9.26% 1.89% 0.00% 15.22% -4.17% 0.00% -
  Horiz. % 122.92% 112.50% 110.42% 110.42% 95.83% 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.
 


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
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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