Highlights

[APEX] QoQ TTM Result on 2011-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     2.89%    YoY -     22.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,002 47,846 49,725 51,369 53,857 53,067 50,593 -4.78%
  QoQ % -1.76% -3.78% -3.20% -4.62% 1.49% 4.89% -
  Horiz. % 92.90% 94.57% 98.28% 101.53% 106.45% 104.89% 100.00%
PBT 32,778 19,884 21,496 23,504 23,115 23,152 20,541 36.44%
  QoQ % 64.85% -7.50% -8.54% 1.68% -0.16% 12.71% -
  Horiz. % 159.57% 96.80% 104.65% 114.42% 112.53% 112.71% 100.00%
Tax -3,678 -3,743 -4,572 -5,148 -5,275 -4,899 -4,395 -11.17%
  QoQ % 1.74% 18.13% 11.19% 2.41% -7.68% -11.47% -
  Horiz. % 83.69% 85.16% 104.03% 117.13% 120.02% 111.47% 100.00%
NP 29,100 16,141 16,924 18,356 17,840 18,253 16,146 47.94%
  QoQ % 80.29% -4.63% -7.80% 2.89% -2.26% 13.05% -
  Horiz. % 180.23% 99.97% 104.82% 113.69% 110.49% 113.05% 100.00%
NP to SH 29,100 16,141 16,924 18,356 17,840 18,253 16,146 47.94%
  QoQ % 80.29% -4.63% -7.80% 2.89% -2.26% 13.05% -
  Horiz. % 180.23% 99.97% 104.82% 113.69% 110.49% 113.05% 100.00%
Tax Rate 11.22 % 18.82 % 21.27 % 21.90 % 22.82 % 21.16 % 21.40 % -34.90%
  QoQ % -40.38% -11.52% -2.88% -4.03% 7.84% -1.12% -
  Horiz. % 52.43% 87.94% 99.39% 102.34% 106.64% 98.88% 100.00%
Total Cost 17,902 31,705 32,801 33,013 36,017 34,814 34,447 -35.28%
  QoQ % -43.54% -3.34% -0.64% -8.34% 3.46% 1.07% -
  Horiz. % 51.97% 92.04% 95.22% 95.84% 104.56% 101.07% 100.00%
Net Worth 297,954 308,075 295,680 288,635 280,462 294,753 292,195 1.31%
  QoQ % -3.29% 4.19% 2.44% 2.91% -4.85% 0.88% -
  Horiz. % 101.97% 105.43% 101.19% 98.78% 95.98% 100.88% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,188 8,188 8,188 8,188 6,226 6,226 6,226 19.98%
  QoQ % 0.00% 0.00% 0.00% 31.51% 0.00% 0.00% -
  Horiz. % 131.51% 131.51% 131.51% 131.51% 100.00% 100.00% 100.00%
Div Payout % 28.14 % 50.73 % 48.38 % 44.61 % 34.90 % 34.11 % 38.56 % -18.90%
  QoQ % -44.53% 4.86% 8.45% 27.82% 2.32% -11.54% -
  Horiz. % 72.98% 131.56% 125.47% 115.69% 90.51% 88.46% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 297,954 308,075 295,680 288,635 280,462 294,753 292,195 1.31%
  QoQ % -3.29% 4.19% 2.44% 2.91% -4.85% 0.88% -
  Horiz. % 101.97% 105.43% 101.19% 98.78% 95.98% 100.88% 100.00%
NOSH 202,690 202,681 203,917 204,705 204,716 206,121 207,230 -1.46%
  QoQ % 0.00% -0.61% -0.39% -0.01% -0.68% -0.54% -
  Horiz. % 97.81% 97.80% 98.40% 98.78% 98.79% 99.46% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 61.91 % 33.74 % 34.04 % 35.73 % 33.12 % 34.40 % 31.91 % 55.37%
  QoQ % 83.49% -0.88% -4.73% 7.88% -3.72% 7.80% -
  Horiz. % 194.01% 105.73% 106.68% 111.97% 103.79% 107.80% 100.00%
ROE 9.77 % 5.24 % 5.72 % 6.36 % 6.36 % 6.19 % 5.53 % 45.99%
  QoQ % 86.45% -8.39% -10.06% 0.00% 2.75% 11.93% -
  Horiz. % 176.67% 94.76% 103.44% 115.01% 115.01% 111.93% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.19 23.61 24.38 25.09 26.31 25.75 24.41 -3.35%
  QoQ % -1.78% -3.16% -2.83% -4.64% 2.17% 5.49% -
  Horiz. % 95.00% 96.72% 99.88% 102.79% 107.78% 105.49% 100.00%
EPS 14.36 7.96 8.30 8.97 8.71 8.86 7.79 50.17%
  QoQ % 80.40% -4.10% -7.47% 2.99% -1.69% 13.74% -
  Horiz. % 184.34% 102.18% 106.55% 115.15% 111.81% 113.74% 100.00%
DPS 4.00 4.00 4.00 4.00 3.00 3.00 3.00 21.08%
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
NAPS 1.4700 1.5200 1.4500 1.4100 1.3700 1.4300 1.4100 2.81%
  QoQ % -3.29% 4.83% 2.84% 2.92% -4.20% 1.42% -
  Horiz. % 104.26% 107.80% 102.84% 100.00% 97.16% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.01 22.40 23.28 24.05 25.22 24.85 23.69 -4.77%
  QoQ % -1.74% -3.78% -3.20% -4.64% 1.49% 4.90% -
  Horiz. % 92.91% 94.55% 98.27% 101.52% 106.46% 104.90% 100.00%
EPS 13.63 7.56 7.92 8.60 8.35 8.55 7.56 47.97%
  QoQ % 80.29% -4.55% -7.91% 2.99% -2.34% 13.10% -
  Horiz. % 180.29% 100.00% 104.76% 113.76% 110.45% 113.10% 100.00%
DPS 3.83 3.83 3.83 3.83 2.92 2.92 2.92 19.76%
  QoQ % 0.00% 0.00% 0.00% 31.16% 0.00% 0.00% -
  Horiz. % 131.16% 131.16% 131.16% 131.16% 100.00% 100.00% 100.00%
NAPS 1.3952 1.4426 1.3845 1.3515 1.3133 1.3802 1.3682 1.31%
  QoQ % -3.29% 4.20% 2.44% 2.91% -4.85% 0.88% -
  Horiz. % 101.97% 105.44% 101.19% 98.78% 95.99% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.1700 1.0300 0.8400 0.8400 0.7500 0.8600 0.8000 -
P/RPS 5.05 4.36 3.44 3.35 2.85 3.34 3.28 33.23%
  QoQ % 15.83% 26.74% 2.69% 17.54% -14.67% 1.83% -
  Horiz. % 153.96% 132.93% 104.88% 102.13% 86.89% 101.83% 100.00%
P/EPS 8.15 12.93 10.12 9.37 8.61 9.71 10.27 -14.25%
  QoQ % -36.97% 27.77% 8.00% 8.83% -11.33% -5.45% -
  Horiz. % 79.36% 125.90% 98.54% 91.24% 83.84% 94.55% 100.00%
EY 12.27 7.73 9.88 10.68 11.62 10.30 9.74 16.59%
  QoQ % 58.73% -21.76% -7.49% -8.09% 12.82% 5.75% -
  Horiz. % 125.98% 79.36% 101.44% 109.65% 119.30% 105.75% 100.00%
DY 3.42 3.88 4.76 4.76 4.00 3.49 3.75 -5.94%
  QoQ % -11.86% -18.49% 0.00% 19.00% 14.61% -6.93% -
  Horiz. % 91.20% 103.47% 126.93% 126.93% 106.67% 93.07% 100.00%
P/NAPS 0.80 0.68 0.58 0.60 0.55 0.60 0.57 25.28%
  QoQ % 17.65% 17.24% -3.33% 9.09% -8.33% 5.26% -
  Horiz. % 140.35% 119.30% 101.75% 105.26% 96.49% 105.26% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 -
Price 1.1300 1.2400 0.8000 0.8000 0.8100 0.7700 0.8300 -
P/RPS 4.87 5.25 3.28 3.19 3.08 2.99 3.40 26.98%
  QoQ % -7.24% 60.06% 2.82% 3.57% 3.01% -12.06% -
  Horiz. % 143.24% 154.41% 96.47% 93.82% 90.59% 87.94% 100.00%
P/EPS 7.87 15.57 9.64 8.92 9.29 8.70 10.65 -18.22%
  QoQ % -49.45% 61.51% 8.07% -3.98% 6.78% -18.31% -
  Horiz. % 73.90% 146.20% 90.52% 83.76% 87.23% 81.69% 100.00%
EY 12.71 6.42 10.37 11.21 10.76 11.50 9.39 22.30%
  QoQ % 97.98% -38.09% -7.49% 4.18% -6.43% 22.47% -
  Horiz. % 135.36% 68.37% 110.44% 119.38% 114.59% 122.47% 100.00%
DY 3.54 3.23 5.00 5.00 3.70 3.90 3.61 -1.29%
  QoQ % 9.60% -35.40% 0.00% 35.14% -5.13% 8.03% -
  Horiz. % 98.06% 89.47% 138.50% 138.50% 102.49% 108.03% 100.00%
P/NAPS 0.77 0.82 0.55 0.57 0.59 0.54 0.59 19.37%
  QoQ % -6.10% 49.09% -3.51% -3.39% 9.26% -8.47% -
  Horiz. % 130.51% 138.98% 93.22% 96.61% 100.00% 91.53% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS