Highlights

[APEX] QoQ TTM Result on 2012-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -10.35%    YoY -     42.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 61,579 54,400 45,015 47,376 47,002 47,846 49,725 15.31%
  QoQ % 13.20% 20.85% -4.98% 0.80% -1.76% -3.78% -
  Horiz. % 123.84% 109.40% 90.53% 95.28% 94.52% 96.22% 100.00%
PBT 22,053 33,546 27,912 29,780 32,778 19,884 21,496 1.72%
  QoQ % -34.26% 20.18% -6.27% -9.15% 64.85% -7.50% -
  Horiz. % 102.59% 156.06% 129.85% 138.54% 152.48% 92.50% 100.00%
Tax -5,131 -4,438 -3,255 -3,693 -3,678 -3,743 -4,572 7.99%
  QoQ % -15.62% -36.34% 11.86% -0.41% 1.74% 18.13% -
  Horiz. % 112.23% 97.07% 71.19% 80.77% 80.45% 81.87% 100.00%
NP 16,922 29,108 24,657 26,087 29,100 16,141 16,924 -0.01%
  QoQ % -41.86% 18.05% -5.48% -10.35% 80.29% -4.63% -
  Horiz. % 99.99% 171.99% 145.69% 154.14% 171.95% 95.37% 100.00%
NP to SH 16,922 29,108 24,657 26,087 29,100 16,141 16,924 -0.01%
  QoQ % -41.86% 18.05% -5.48% -10.35% 80.29% -4.63% -
  Horiz. % 99.99% 171.99% 145.69% 154.14% 171.95% 95.37% 100.00%
Tax Rate 23.27 % 13.23 % 11.66 % 12.40 % 11.22 % 18.82 % 21.27 % 6.17%
  QoQ % 75.89% 13.46% -5.97% 10.52% -40.38% -11.52% -
  Horiz. % 109.40% 62.20% 54.82% 58.30% 52.75% 88.48% 100.00%
Total Cost 44,657 25,292 20,358 21,289 17,902 31,705 32,801 22.82%
  QoQ % 76.57% 24.24% -4.37% 18.92% -43.54% -3.34% -
  Horiz. % 136.15% 77.11% 62.07% 64.90% 54.58% 96.66% 100.00%
Net Worth 277,492 277,399 272,808 264,000 297,954 308,075 295,680 -4.14%
  QoQ % 0.03% 1.68% 3.34% -11.40% -3.29% 4.19% -
  Horiz. % 93.85% 93.82% 92.26% 89.29% 100.77% 104.19% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,000 10,000 10,000 10,000 8,188 8,188 8,188 14.24%
  QoQ % 0.00% 0.00% 0.00% 22.13% 0.00% 0.00% -
  Horiz. % 122.13% 122.13% 122.13% 122.13% 100.00% 100.00% 100.00%
Div Payout % 59.09 % 34.35 % 40.56 % 38.33 % 28.14 % 50.73 % 48.38 % 14.25%
  QoQ % 72.02% -15.31% 5.82% 36.21% -44.53% 4.86% -
  Horiz. % 122.14% 71.00% 83.84% 79.23% 58.16% 104.86% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 277,492 277,399 272,808 264,000 297,954 308,075 295,680 -4.14%
  QoQ % 0.03% 1.68% 3.34% -11.40% -3.29% 4.19% -
  Horiz. % 93.85% 93.82% 92.26% 89.29% 100.77% 104.19% 100.00%
NOSH 202,549 202,481 202,080 200,000 202,690 202,681 203,917 -0.45%
  QoQ % 0.03% 0.20% 1.04% -1.33% 0.00% -0.61% -
  Horiz. % 99.33% 99.30% 99.10% 98.08% 99.40% 99.39% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.48 % 53.51 % 54.78 % 55.06 % 61.91 % 33.74 % 34.04 % -13.29%
  QoQ % -48.65% -2.32% -0.51% -11.06% 83.49% -0.88% -
  Horiz. % 80.73% 157.20% 160.93% 161.75% 181.87% 99.12% 100.00%
ROE 6.10 % 10.49 % 9.04 % 9.88 % 9.77 % 5.24 % 5.72 % 4.38%
  QoQ % -41.85% 16.04% -8.50% 1.13% 86.45% -8.39% -
  Horiz. % 106.64% 183.39% 158.04% 172.73% 170.80% 91.61% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.40 26.87 22.28 23.69 23.19 23.61 24.38 15.83%
  QoQ % 13.14% 20.60% -5.95% 2.16% -1.78% -3.16% -
  Horiz. % 124.69% 110.21% 91.39% 97.17% 95.12% 96.84% 100.00%
EPS 8.35 14.38 12.20 13.04 14.36 7.96 8.30 0.40%
  QoQ % -41.93% 17.87% -6.44% -9.19% 80.40% -4.10% -
  Horiz. % 100.60% 173.25% 146.99% 157.11% 173.01% 95.90% 100.00%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 4.00 16.02%
  QoQ % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 100.00% 100.00% 100.00%
NAPS 1.3700 1.3700 1.3500 1.3200 1.4700 1.5200 1.4500 -3.71%
  QoQ % 0.00% 1.48% 2.27% -10.20% -3.29% 4.83% -
  Horiz. % 94.48% 94.48% 93.10% 91.03% 101.38% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.83 25.47 21.08 22.18 22.01 22.40 23.28 15.31%
  QoQ % 13.19% 20.83% -4.96% 0.77% -1.74% -3.78% -
  Horiz. % 123.84% 109.41% 90.55% 95.27% 94.54% 96.22% 100.00%
EPS 7.92 13.63 11.55 12.22 13.63 7.56 7.92 -
  QoQ % -41.89% 18.01% -5.48% -10.34% 80.29% -4.55% -
  Horiz. % 100.00% 172.10% 145.83% 154.29% 172.10% 95.45% 100.00%
DPS 4.68 4.68 4.68 4.68 3.83 3.83 3.83 14.28%
  QoQ % 0.00% 0.00% 0.00% 22.19% 0.00% 0.00% -
  Horiz. % 122.19% 122.19% 122.19% 122.19% 100.00% 100.00% 100.00%
NAPS 1.2993 1.2989 1.2774 1.2362 1.3952 1.4426 1.3845 -4.14%
  QoQ % 0.03% 1.68% 3.33% -11.40% -3.29% 4.20% -
  Horiz. % 93.85% 93.82% 92.26% 89.29% 100.77% 104.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.1700 1.1800 1.1400 1.1000 1.1700 1.0300 0.8400 -
P/RPS 3.85 4.39 5.12 4.64 5.05 4.36 3.44 7.79%
  QoQ % -12.30% -14.26% 10.34% -8.12% 15.83% 26.74% -
  Horiz. % 111.92% 127.62% 148.84% 134.88% 146.80% 126.74% 100.00%
P/EPS 14.00 8.21 9.34 8.43 8.15 12.93 10.12 24.13%
  QoQ % 70.52% -12.10% 10.79% 3.44% -36.97% 27.77% -
  Horiz. % 138.34% 81.13% 92.29% 83.30% 80.53% 127.77% 100.00%
EY 7.14 12.18 10.70 11.86 12.27 7.73 9.88 -19.45%
  QoQ % -41.38% 13.83% -9.78% -3.34% 58.73% -21.76% -
  Horiz. % 72.27% 123.28% 108.30% 120.04% 124.19% 78.24% 100.00%
DY 4.27 4.24 4.39 4.55 3.42 3.88 4.76 -6.98%
  QoQ % 0.71% -3.42% -3.52% 33.04% -11.86% -18.49% -
  Horiz. % 89.71% 89.08% 92.23% 95.59% 71.85% 81.51% 100.00%
P/NAPS 0.85 0.86 0.84 0.83 0.80 0.68 0.58 28.99%
  QoQ % -1.16% 2.38% 1.20% 3.75% 17.65% 17.24% -
  Horiz. % 146.55% 148.28% 144.83% 143.10% 137.93% 117.24% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 -
Price 1.1900 1.2600 1.2000 1.1000 1.1300 1.2400 0.8000 -
P/RPS 3.91 4.69 5.39 4.64 4.87 5.25 3.28 12.41%
  QoQ % -16.63% -12.99% 16.16% -4.72% -7.24% 60.06% -
  Horiz. % 119.21% 142.99% 164.33% 141.46% 148.48% 160.06% 100.00%
P/EPS 14.24 8.76 9.83 8.43 7.87 15.57 9.64 29.67%
  QoQ % 62.56% -10.89% 16.61% 7.12% -49.45% 61.51% -
  Horiz. % 147.72% 90.87% 101.97% 87.45% 81.64% 161.51% 100.00%
EY 7.02 11.41 10.17 11.86 12.71 6.42 10.37 -22.88%
  QoQ % -38.48% 12.19% -14.25% -6.69% 97.98% -38.09% -
  Horiz. % 67.70% 110.03% 98.07% 114.37% 122.57% 61.91% 100.00%
DY 4.20 3.97 4.17 4.55 3.54 3.23 5.00 -10.96%
  QoQ % 5.79% -4.80% -8.35% 28.53% 9.60% -35.40% -
  Horiz. % 84.00% 79.40% 83.40% 91.00% 70.80% 64.60% 100.00%
P/NAPS 0.87 0.92 0.89 0.83 0.77 0.82 0.55 35.72%
  QoQ % -5.43% 3.37% 7.23% 7.79% -6.10% 49.09% -
  Horiz. % 158.18% 167.27% 161.82% 150.91% 140.00% 149.09% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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