Highlights

[APEX] QoQ TTM Result on 2010-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     12.16%    YoY -     239.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 53,067 50,593 47,723 44,435 41,936 43,807 36,598 28.20%
  QoQ % 4.89% 6.01% 7.40% 5.96% -4.27% 19.70% -
  Horiz. % 145.00% 138.24% 130.40% 121.41% 114.59% 119.70% 100.00%
PBT 23,152 20,541 18,676 19,134 17,017 20,334 15,854 28.81%
  QoQ % 12.71% 9.99% -2.39% 12.44% -16.31% 28.26% -
  Horiz. % 146.03% 129.56% 117.80% 120.69% 107.34% 128.26% 100.00%
Tax -4,899 -4,395 -3,658 -1,143 -977 -1,556 -505 356.76%
  QoQ % -11.47% -20.15% -220.04% -16.99% 37.21% -208.12% -
  Horiz. % 970.10% 870.30% 724.36% 226.34% 193.47% 308.12% 100.00%
NP 18,253 16,146 15,018 17,991 16,040 18,778 15,349 12.28%
  QoQ % 13.05% 7.51% -16.52% 12.16% -14.58% 22.34% -
  Horiz. % 118.92% 105.19% 97.84% 117.21% 104.50% 122.34% 100.00%
NP to SH 18,253 16,146 15,018 17,991 16,040 18,778 15,349 12.28%
  QoQ % 13.05% 7.51% -16.52% 12.16% -14.58% 22.34% -
  Horiz. % 118.92% 105.19% 97.84% 117.21% 104.50% 122.34% 100.00%
Tax Rate 21.16 % 21.40 % 19.59 % 5.97 % 5.74 % 7.65 % 3.19 % 254.26%
  QoQ % -1.12% 9.24% 228.14% 4.01% -24.97% 139.81% -
  Horiz. % 663.32% 670.85% 614.11% 187.15% 179.94% 239.81% 100.00%
Total Cost 34,814 34,447 32,705 26,444 25,896 25,029 21,249 39.10%
  QoQ % 1.07% 5.33% 23.68% 2.12% 3.46% 17.79% -
  Horiz. % 163.84% 162.11% 153.91% 124.45% 121.87% 117.79% 100.00%
Net Worth 294,753 292,195 296,781 291,899 276,064 275,647 273,146 5.22%
  QoQ % 0.88% -1.55% 1.67% 5.74% 0.15% 0.92% -
  Horiz. % 107.91% 106.97% 108.65% 106.87% 101.07% 100.92% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,226 6,226 6,226 6,303 6,303 6,303 6,303 -0.82%
  QoQ % 0.00% 0.00% -1.22% 0.00% 0.00% 0.00% -
  Horiz. % 98.78% 98.78% 98.78% 100.00% 100.00% 100.00% 100.00%
Div Payout % 34.11 % 38.56 % 41.46 % 35.04 % 39.30 % 33.57 % 41.07 % -11.67%
  QoQ % -11.54% -6.99% 18.32% -10.84% 17.07% -18.26% -
  Horiz. % 83.05% 93.89% 100.95% 85.32% 95.69% 81.74% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 294,753 292,195 296,781 291,899 276,064 275,647 273,146 5.22%
  QoQ % 0.88% -1.55% 1.67% 5.74% 0.15% 0.92% -
  Horiz. % 107.91% 106.97% 108.65% 106.87% 101.07% 100.92% 100.00%
NOSH 206,121 207,230 207,539 207,021 207,567 208,823 210,112 -1.27%
  QoQ % -0.54% -0.15% 0.25% -0.26% -0.60% -0.61% -
  Horiz. % 98.10% 98.63% 98.78% 98.53% 98.79% 99.39% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 34.40 % 31.91 % 31.47 % 40.49 % 38.25 % 42.87 % 41.94 % -12.41%
  QoQ % 7.80% 1.40% -22.28% 5.86% -10.78% 2.22% -
  Horiz. % 82.02% 76.08% 75.04% 96.54% 91.20% 102.22% 100.00%
ROE 6.19 % 5.53 % 5.06 % 6.16 % 5.81 % 6.81 % 5.62 % 6.67%
  QoQ % 11.93% 9.29% -17.86% 6.02% -14.68% 21.17% -
  Horiz. % 110.14% 98.40% 90.04% 109.61% 103.38% 121.17% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.75 24.41 22.99 21.46 20.20 20.98 17.42 29.86%
  QoQ % 5.49% 6.18% 7.13% 6.24% -3.72% 20.44% -
  Horiz. % 147.82% 140.13% 131.97% 123.19% 115.96% 120.44% 100.00%
EPS 8.86 7.79 7.24 8.69 7.73 8.99 7.31 13.72%
  QoQ % 13.74% 7.60% -16.69% 12.42% -14.02% 22.98% -
  Horiz. % 121.20% 106.57% 99.04% 118.88% 105.75% 122.98% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.4300 1.4100 1.4300 1.4100 1.3300 1.3200 1.3000 6.58%
  QoQ % 1.42% -1.40% 1.42% 6.02% 0.76% 1.54% -
  Horiz. % 110.00% 108.46% 110.00% 108.46% 102.31% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.85 23.69 22.35 20.81 19.64 20.51 17.14 28.19%
  QoQ % 4.90% 6.00% 7.40% 5.96% -4.24% 19.66% -
  Horiz. % 144.98% 138.21% 130.40% 121.41% 114.59% 119.66% 100.00%
EPS 8.55 7.56 7.03 8.42 7.51 8.79 7.19 12.28%
  QoQ % 13.10% 7.54% -16.51% 12.12% -14.56% 22.25% -
  Horiz. % 118.92% 105.15% 97.77% 117.11% 104.45% 122.25% 100.00%
DPS 2.92 2.92 2.92 2.95 2.95 2.95 2.95 -0.68%
  QoQ % 0.00% 0.00% -1.02% 0.00% 0.00% 0.00% -
  Horiz. % 98.98% 98.98% 98.98% 100.00% 100.00% 100.00% 100.00%
NAPS 1.3802 1.3682 1.3897 1.3668 1.2927 1.2907 1.2790 5.22%
  QoQ % 0.88% -1.55% 1.68% 5.73% 0.15% 0.91% -
  Horiz. % 107.91% 106.97% 108.66% 106.86% 101.07% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.8600 0.8000 0.7700 0.6800 0.6600 0.6600 0.6200 -
P/RPS 3.34 3.28 3.35 3.17 3.27 3.15 3.56 -4.17%
  QoQ % 1.83% -2.09% 5.68% -3.06% 3.81% -11.52% -
  Horiz. % 93.82% 92.13% 94.10% 89.04% 91.85% 88.48% 100.00%
P/EPS 9.71 10.27 10.64 7.82 8.54 7.34 8.49 9.39%
  QoQ % -5.45% -3.48% 36.06% -8.43% 16.35% -13.55% -
  Horiz. % 114.37% 120.97% 125.32% 92.11% 100.59% 86.45% 100.00%
EY 10.30 9.74 9.40 12.78 11.71 13.62 11.78 -8.58%
  QoQ % 5.75% 3.62% -26.45% 9.14% -14.02% 15.62% -
  Horiz. % 87.44% 82.68% 79.80% 108.49% 99.41% 115.62% 100.00%
DY 3.49 3.75 3.90 4.41 4.55 4.55 4.84 -19.64%
  QoQ % -6.93% -3.85% -11.56% -3.08% 0.00% -5.99% -
  Horiz. % 72.11% 77.48% 80.58% 91.12% 94.01% 94.01% 100.00%
P/NAPS 0.60 0.57 0.54 0.48 0.50 0.50 0.48 16.09%
  QoQ % 5.26% 5.56% 12.50% -4.00% 0.00% 4.17% -
  Horiz. % 125.00% 118.75% 112.50% 100.00% 104.17% 104.17% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 -
Price 0.7700 0.8300 0.7700 0.7500 0.7000 0.6100 0.6200 -
P/RPS 2.99 3.40 3.35 3.49 3.46 2.91 3.56 -11.01%
  QoQ % -12.06% 1.49% -4.01% 0.87% 18.90% -18.26% -
  Horiz. % 83.99% 95.51% 94.10% 98.03% 97.19% 81.74% 100.00%
P/EPS 8.70 10.65 10.64 8.63 9.06 6.78 8.49 1.65%
  QoQ % -18.31% 0.09% 23.29% -4.75% 33.63% -20.14% -
  Horiz. % 102.47% 125.44% 125.32% 101.65% 106.71% 79.86% 100.00%
EY 11.50 9.39 9.40 11.59 11.04 14.74 11.78 -1.60%
  QoQ % 22.47% -0.11% -18.90% 4.98% -25.10% 25.13% -
  Horiz. % 97.62% 79.71% 79.80% 98.39% 93.72% 125.13% 100.00%
DY 3.90 3.61 3.90 4.00 4.29 4.92 4.84 -13.44%
  QoQ % 8.03% -7.44% -2.50% -6.76% -12.80% 1.65% -
  Horiz. % 80.58% 74.59% 80.58% 82.64% 88.64% 101.65% 100.00%
P/NAPS 0.54 0.59 0.54 0.53 0.53 0.46 0.48 8.19%
  QoQ % -8.47% 9.26% 1.89% 0.00% 15.22% -4.17% -
  Horiz. % 112.50% 122.92% 112.50% 110.42% 110.42% 95.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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