Highlights

[APEX] QoQ TTM Result on 2012-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     80.29%    YoY -     63.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 54,400 45,015 47,376 47,002 47,846 49,725 51,369 3.90%
  QoQ % 20.85% -4.98% 0.80% -1.76% -3.78% -3.20% -
  Horiz. % 105.90% 87.63% 92.23% 91.50% 93.14% 96.80% 100.00%
PBT 33,546 27,912 29,780 32,778 19,884 21,496 23,504 26.79%
  QoQ % 20.18% -6.27% -9.15% 64.85% -7.50% -8.54% -
  Horiz. % 142.72% 118.75% 126.70% 139.46% 84.60% 91.46% 100.00%
Tax -4,438 -3,255 -3,693 -3,678 -3,743 -4,572 -5,148 -9.43%
  QoQ % -36.34% 11.86% -0.41% 1.74% 18.13% 11.19% -
  Horiz. % 86.21% 63.23% 71.74% 71.45% 72.71% 88.81% 100.00%
NP 29,108 24,657 26,087 29,100 16,141 16,924 18,356 36.02%
  QoQ % 18.05% -5.48% -10.35% 80.29% -4.63% -7.80% -
  Horiz. % 158.57% 134.33% 142.12% 158.53% 87.93% 92.20% 100.00%
NP to SH 29,108 24,657 26,087 29,100 16,141 16,924 18,356 36.02%
  QoQ % 18.05% -5.48% -10.35% 80.29% -4.63% -7.80% -
  Horiz. % 158.57% 134.33% 142.12% 158.53% 87.93% 92.20% 100.00%
Tax Rate 13.23 % 11.66 % 12.40 % 11.22 % 18.82 % 21.27 % 21.90 % -28.56%
  QoQ % 13.46% -5.97% 10.52% -40.38% -11.52% -2.88% -
  Horiz. % 60.41% 53.24% 56.62% 51.23% 85.94% 97.12% 100.00%
Total Cost 25,292 20,358 21,289 17,902 31,705 32,801 33,013 -16.29%
  QoQ % 24.24% -4.37% 18.92% -43.54% -3.34% -0.64% -
  Horiz. % 76.61% 61.67% 64.49% 54.23% 96.04% 99.36% 100.00%
Net Worth 277,399 272,808 264,000 297,954 308,075 295,680 288,635 -2.61%
  QoQ % 1.68% 3.34% -11.40% -3.29% 4.19% 2.44% -
  Horiz. % 96.11% 94.52% 91.46% 103.23% 106.74% 102.44% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,000 10,000 10,000 8,188 8,188 8,188 8,188 14.27%
  QoQ % 0.00% 0.00% 22.13% 0.00% 0.00% 0.00% -
  Horiz. % 122.13% 122.13% 122.13% 100.00% 100.00% 100.00% 100.00%
Div Payout % 34.35 % 40.56 % 38.33 % 28.14 % 50.73 % 48.38 % 44.61 % -16.00%
  QoQ % -15.31% 5.82% 36.21% -44.53% 4.86% 8.45% -
  Horiz. % 77.00% 90.92% 85.92% 63.08% 113.72% 108.45% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 277,399 272,808 264,000 297,954 308,075 295,680 288,635 -2.61%
  QoQ % 1.68% 3.34% -11.40% -3.29% 4.19% 2.44% -
  Horiz. % 96.11% 94.52% 91.46% 103.23% 106.74% 102.44% 100.00%
NOSH 202,481 202,080 200,000 202,690 202,681 203,917 204,705 -0.73%
  QoQ % 0.20% 1.04% -1.33% 0.00% -0.61% -0.39% -
  Horiz. % 98.91% 98.72% 97.70% 99.02% 99.01% 99.61% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 53.51 % 54.78 % 55.06 % 61.91 % 33.74 % 34.04 % 35.73 % 30.93%
  QoQ % -2.32% -0.51% -11.06% 83.49% -0.88% -4.73% -
  Horiz. % 149.76% 153.32% 154.10% 173.27% 94.43% 95.27% 100.00%
ROE 10.49 % 9.04 % 9.88 % 9.77 % 5.24 % 5.72 % 6.36 % 39.64%
  QoQ % 16.04% -8.50% 1.13% 86.45% -8.39% -10.06% -
  Horiz. % 164.94% 142.14% 155.35% 153.62% 82.39% 89.94% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.87 22.28 23.69 23.19 23.61 24.38 25.09 4.68%
  QoQ % 20.60% -5.95% 2.16% -1.78% -3.16% -2.83% -
  Horiz. % 107.09% 88.80% 94.42% 92.43% 94.10% 97.17% 100.00%
EPS 14.38 12.20 13.04 14.36 7.96 8.30 8.97 37.02%
  QoQ % 17.87% -6.44% -9.19% 80.40% -4.10% -7.47% -
  Horiz. % 160.31% 136.01% 145.37% 160.09% 88.74% 92.53% 100.00%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 4.00 16.06%
  QoQ % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.3700 1.3500 1.3200 1.4700 1.5200 1.4500 1.4100 -1.90%
  QoQ % 1.48% 2.27% -10.20% -3.29% 4.83% 2.84% -
  Horiz. % 97.16% 95.74% 93.62% 104.26% 107.80% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.47 21.08 22.18 22.01 22.40 23.28 24.05 3.90%
  QoQ % 20.83% -4.96% 0.77% -1.74% -3.78% -3.20% -
  Horiz. % 105.90% 87.65% 92.22% 91.52% 93.14% 96.80% 100.00%
EPS 13.63 11.55 12.22 13.63 7.56 7.92 8.60 35.97%
  QoQ % 18.01% -5.48% -10.34% 80.29% -4.55% -7.91% -
  Horiz. % 158.49% 134.30% 142.09% 158.49% 87.91% 92.09% 100.00%
DPS 4.68 4.68 4.68 3.83 3.83 3.83 3.83 14.31%
  QoQ % 0.00% 0.00% 22.19% 0.00% 0.00% 0.00% -
  Horiz. % 122.19% 122.19% 122.19% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2989 1.2774 1.2362 1.3952 1.4426 1.3845 1.3515 -2.61%
  QoQ % 1.68% 3.33% -11.40% -3.29% 4.20% 2.44% -
  Horiz. % 96.11% 94.52% 91.47% 103.23% 106.74% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.1800 1.1400 1.1000 1.1700 1.0300 0.8400 0.8400 -
P/RPS 4.39 5.12 4.64 5.05 4.36 3.44 3.35 19.77%
  QoQ % -14.26% 10.34% -8.12% 15.83% 26.74% 2.69% -
  Horiz. % 131.04% 152.84% 138.51% 150.75% 130.15% 102.69% 100.00%
P/EPS 8.21 9.34 8.43 8.15 12.93 10.12 9.37 -8.44%
  QoQ % -12.10% 10.79% 3.44% -36.97% 27.77% 8.00% -
  Horiz. % 87.62% 99.68% 89.97% 86.98% 137.99% 108.00% 100.00%
EY 12.18 10.70 11.86 12.27 7.73 9.88 10.68 9.17%
  QoQ % 13.83% -9.78% -3.34% 58.73% -21.76% -7.49% -
  Horiz. % 114.04% 100.19% 111.05% 114.89% 72.38% 92.51% 100.00%
DY 4.24 4.39 4.55 3.42 3.88 4.76 4.76 -7.43%
  QoQ % -3.42% -3.52% 33.04% -11.86% -18.49% 0.00% -
  Horiz. % 89.08% 92.23% 95.59% 71.85% 81.51% 100.00% 100.00%
P/NAPS 0.86 0.84 0.83 0.80 0.68 0.58 0.60 27.15%
  QoQ % 2.38% 1.20% 3.75% 17.65% 17.24% -3.33% -
  Horiz. % 143.33% 140.00% 138.33% 133.33% 113.33% 96.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 -
Price 1.2600 1.2000 1.1000 1.1300 1.2400 0.8000 0.8000 -
P/RPS 4.69 5.39 4.64 4.87 5.25 3.28 3.19 29.33%
  QoQ % -12.99% 16.16% -4.72% -7.24% 60.06% 2.82% -
  Horiz. % 147.02% 168.97% 145.45% 152.66% 164.58% 102.82% 100.00%
P/EPS 8.76 9.83 8.43 7.87 15.57 9.64 8.92 -1.20%
  QoQ % -10.89% 16.61% 7.12% -49.45% 61.51% 8.07% -
  Horiz. % 98.21% 110.20% 94.51% 88.23% 174.55% 108.07% 100.00%
EY 11.41 10.17 11.86 12.71 6.42 10.37 11.21 1.19%
  QoQ % 12.19% -14.25% -6.69% 97.98% -38.09% -7.49% -
  Horiz. % 101.78% 90.72% 105.80% 113.38% 57.27% 92.51% 100.00%
DY 3.97 4.17 4.55 3.54 3.23 5.00 5.00 -14.27%
  QoQ % -4.80% -8.35% 28.53% 9.60% -35.40% 0.00% -
  Horiz. % 79.40% 83.40% 91.00% 70.80% 64.60% 100.00% 100.00%
P/NAPS 0.92 0.89 0.83 0.77 0.82 0.55 0.57 37.64%
  QoQ % 3.37% 7.23% 7.79% -6.10% 49.09% -3.51% -
  Horiz. % 161.40% 156.14% 145.61% 135.09% 143.86% 96.49% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

126  445  421  1218 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.44+0.01 
 SAPNRG 0.090.00 
 ARMADA 0.155-0.01 
 VELESTO 0.16-0.005 
 ALAM 0.0750.00 
 KNM 0.140.00 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.24-0.01 
 DAYANG 1.33-0.02 
 SANICHI 0.0450.00 

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