Highlights

[APEX] QoQ TTM Result on 2011-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -2.26%    YoY -     -0.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 47,846 49,725 51,369 53,857 53,067 50,593 47,723 0.17%
  QoQ % -3.78% -3.20% -4.62% 1.49% 4.89% 6.01% -
  Horiz. % 100.26% 104.20% 107.64% 112.85% 111.20% 106.01% 100.00%
PBT 19,884 21,496 23,504 23,115 23,152 20,541 18,676 4.27%
  QoQ % -7.50% -8.54% 1.68% -0.16% 12.71% 9.99% -
  Horiz. % 106.47% 115.10% 125.85% 123.77% 123.97% 109.99% 100.00%
Tax -3,743 -4,572 -5,148 -5,275 -4,899 -4,395 -3,658 1.54%
  QoQ % 18.13% 11.19% 2.41% -7.68% -11.47% -20.15% -
  Horiz. % 102.32% 124.99% 140.73% 144.20% 133.93% 120.15% 100.00%
NP 16,141 16,924 18,356 17,840 18,253 16,146 15,018 4.93%
  QoQ % -4.63% -7.80% 2.89% -2.26% 13.05% 7.51% -
  Horiz. % 107.48% 112.69% 122.23% 118.79% 121.54% 107.51% 100.00%
NP to SH 16,141 16,924 18,356 17,840 18,253 16,146 15,018 4.93%
  QoQ % -4.63% -7.80% 2.89% -2.26% 13.05% 7.51% -
  Horiz. % 107.48% 112.69% 122.23% 118.79% 121.54% 107.51% 100.00%
Tax Rate 18.82 % 21.27 % 21.90 % 22.82 % 21.16 % 21.40 % 19.59 % -2.64%
  QoQ % -11.52% -2.88% -4.03% 7.84% -1.12% 9.24% -
  Horiz. % 96.07% 108.58% 111.79% 116.49% 108.01% 109.24% 100.00%
Total Cost 31,705 32,801 33,013 36,017 34,814 34,447 32,705 -2.05%
  QoQ % -3.34% -0.64% -8.34% 3.46% 1.07% 5.33% -
  Horiz. % 96.94% 100.29% 100.94% 110.13% 106.45% 105.33% 100.00%
Net Worth 308,075 295,680 288,635 280,462 294,753 292,195 296,781 2.52%
  QoQ % 4.19% 2.44% 2.91% -4.85% 0.88% -1.55% -
  Horiz. % 103.81% 99.63% 97.26% 94.50% 99.32% 98.45% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,188 8,188 8,188 6,226 6,226 6,226 6,226 20.06%
  QoQ % 0.00% 0.00% 31.51% 0.00% 0.00% 0.00% -
  Horiz. % 131.51% 131.51% 131.51% 100.00% 100.00% 100.00% 100.00%
Div Payout % 50.73 % 48.38 % 44.61 % 34.90 % 34.11 % 38.56 % 41.46 % 14.41%
  QoQ % 4.86% 8.45% 27.82% 2.32% -11.54% -6.99% -
  Horiz. % 122.36% 116.69% 107.60% 84.18% 82.27% 93.01% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 308,075 295,680 288,635 280,462 294,753 292,195 296,781 2.52%
  QoQ % 4.19% 2.44% 2.91% -4.85% 0.88% -1.55% -
  Horiz. % 103.81% 99.63% 97.26% 94.50% 99.32% 98.45% 100.00%
NOSH 202,681 203,917 204,705 204,716 206,121 207,230 207,539 -1.57%
  QoQ % -0.61% -0.39% -0.01% -0.68% -0.54% -0.15% -
  Horiz. % 97.66% 98.25% 98.63% 98.64% 99.32% 99.85% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 33.74 % 34.04 % 35.73 % 33.12 % 34.40 % 31.91 % 31.47 % 4.76%
  QoQ % -0.88% -4.73% 7.88% -3.72% 7.80% 1.40% -
  Horiz. % 107.21% 108.17% 113.54% 105.24% 109.31% 101.40% 100.00%
ROE 5.24 % 5.72 % 6.36 % 6.36 % 6.19 % 5.53 % 5.06 % 2.36%
  QoQ % -8.39% -10.06% 0.00% 2.75% 11.93% 9.29% -
  Horiz. % 103.56% 113.04% 125.69% 125.69% 122.33% 109.29% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.61 24.38 25.09 26.31 25.75 24.41 22.99 1.79%
  QoQ % -3.16% -2.83% -4.64% 2.17% 5.49% 6.18% -
  Horiz. % 102.70% 106.05% 109.13% 114.44% 112.01% 106.18% 100.00%
EPS 7.96 8.30 8.97 8.71 8.86 7.79 7.24 6.53%
  QoQ % -4.10% -7.47% 2.99% -1.69% 13.74% 7.60% -
  Horiz. % 109.94% 114.64% 123.90% 120.30% 122.38% 107.60% 100.00%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 3.00 21.16%
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
NAPS 1.5200 1.4500 1.4100 1.3700 1.4300 1.4100 1.4300 4.16%
  QoQ % 4.83% 2.84% 2.92% -4.20% 1.42% -1.40% -
  Horiz. % 106.29% 101.40% 98.60% 95.80% 100.00% 98.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.40 23.28 24.05 25.22 24.85 23.69 22.35 0.15%
  QoQ % -3.78% -3.20% -4.64% 1.49% 4.90% 6.00% -
  Horiz. % 100.22% 104.16% 107.61% 112.84% 111.19% 106.00% 100.00%
EPS 7.56 7.92 8.60 8.35 8.55 7.56 7.03 4.97%
  QoQ % -4.55% -7.91% 2.99% -2.34% 13.10% 7.54% -
  Horiz. % 107.54% 112.66% 122.33% 118.78% 121.62% 107.54% 100.00%
DPS 3.83 3.83 3.83 2.92 2.92 2.92 2.92 19.84%
  QoQ % 0.00% 0.00% 31.16% 0.00% 0.00% 0.00% -
  Horiz. % 131.16% 131.16% 131.16% 100.00% 100.00% 100.00% 100.00%
NAPS 1.4426 1.3845 1.3515 1.3133 1.3802 1.3682 1.3897 2.52%
  QoQ % 4.20% 2.44% 2.91% -4.85% 0.88% -1.55% -
  Horiz. % 103.81% 99.63% 97.25% 94.50% 99.32% 98.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.0300 0.8400 0.8400 0.7500 0.8600 0.8000 0.7700 -
P/RPS 4.36 3.44 3.35 2.85 3.34 3.28 3.35 19.22%
  QoQ % 26.74% 2.69% 17.54% -14.67% 1.83% -2.09% -
  Horiz. % 130.15% 102.69% 100.00% 85.07% 99.70% 97.91% 100.00%
P/EPS 12.93 10.12 9.37 8.61 9.71 10.27 10.64 13.89%
  QoQ % 27.77% 8.00% 8.83% -11.33% -5.45% -3.48% -
  Horiz. % 121.52% 95.11% 88.06% 80.92% 91.26% 96.52% 100.00%
EY 7.73 9.88 10.68 11.62 10.30 9.74 9.40 -12.24%
  QoQ % -21.76% -7.49% -8.09% 12.82% 5.75% 3.62% -
  Horiz. % 82.23% 105.11% 113.62% 123.62% 109.57% 103.62% 100.00%
DY 3.88 4.76 4.76 4.00 3.49 3.75 3.90 -0.34%
  QoQ % -18.49% 0.00% 19.00% 14.61% -6.93% -3.85% -
  Horiz. % 99.49% 122.05% 122.05% 102.56% 89.49% 96.15% 100.00%
P/NAPS 0.68 0.58 0.60 0.55 0.60 0.57 0.54 16.63%
  QoQ % 17.24% -3.33% 9.09% -8.33% 5.26% 5.56% -
  Horiz. % 125.93% 107.41% 111.11% 101.85% 111.11% 105.56% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 -
Price 1.2400 0.8000 0.8000 0.8100 0.7700 0.8300 0.7700 -
P/RPS 5.25 3.28 3.19 3.08 2.99 3.40 3.35 34.96%
  QoQ % 60.06% 2.82% 3.57% 3.01% -12.06% 1.49% -
  Horiz. % 156.72% 97.91% 95.22% 91.94% 89.25% 101.49% 100.00%
P/EPS 15.57 9.64 8.92 9.29 8.70 10.65 10.64 28.92%
  QoQ % 61.51% 8.07% -3.98% 6.78% -18.31% 0.09% -
  Horiz. % 146.33% 90.60% 83.83% 87.31% 81.77% 100.09% 100.00%
EY 6.42 10.37 11.21 10.76 11.50 9.39 9.40 -22.46%
  QoQ % -38.09% -7.49% 4.18% -6.43% 22.47% -0.11% -
  Horiz. % 68.30% 110.32% 119.26% 114.47% 122.34% 99.89% 100.00%
DY 3.23 5.00 5.00 3.70 3.90 3.61 3.90 -11.82%
  QoQ % -35.40% 0.00% 35.14% -5.13% 8.03% -7.44% -
  Horiz. % 82.82% 128.21% 128.21% 94.87% 100.00% 92.56% 100.00%
P/NAPS 0.82 0.55 0.57 0.59 0.54 0.59 0.54 32.15%
  QoQ % 49.09% -3.51% -3.39% 9.26% -8.47% 9.26% -
  Horiz. % 151.85% 101.85% 105.56% 109.26% 100.00% 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.
 


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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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