Highlights

[APEX] QoQ TTM Result on 2010-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     22.34%    YoY -     196.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 47,723 44,435 41,936 43,807 36,598 37,387 35,500 21.74%
  QoQ % 7.40% 5.96% -4.27% 19.70% -2.11% 5.32% -
  Horiz. % 134.43% 125.17% 118.13% 123.40% 103.09% 105.32% 100.00%
PBT 18,676 19,134 17,017 20,334 15,854 -11,067 -12,894 -
  QoQ % -2.39% 12.44% -16.31% 28.26% 243.25% 14.17% -
  Horiz. % -144.84% -148.39% -131.98% -157.70% -122.96% 85.83% 100.00%
Tax -3,658 -1,143 -977 -1,556 -505 -1,814 -1,704 66.18%
  QoQ % -220.04% -16.99% 37.21% -208.12% 72.16% -6.46% -
  Horiz. % 214.67% 67.08% 57.34% 91.31% 29.64% 106.46% 100.00%
NP 15,018 17,991 16,040 18,778 15,349 -12,881 -14,598 -
  QoQ % -16.52% 12.16% -14.58% 22.34% 219.16% 11.76% -
  Horiz. % -102.88% -123.24% -109.88% -128.63% -105.14% 88.24% 100.00%
NP to SH 15,018 17,991 16,040 18,778 15,349 -12,902 -14,627 -
  QoQ % -16.52% 12.16% -14.58% 22.34% 218.97% 11.79% -
  Horiz. % -102.67% -123.00% -109.66% -128.38% -104.94% 88.21% 100.00%
Tax Rate 19.59 % 5.97 % 5.74 % 7.65 % 3.19 % - % - % -
  QoQ % 228.14% 4.01% -24.97% 139.81% 0.00% 0.00% -
  Horiz. % 614.11% 187.15% 179.94% 239.81% 100.00% - -
Total Cost 32,705 26,444 25,896 25,029 21,249 50,268 50,098 -24.69%
  QoQ % 23.68% 2.12% 3.46% 17.79% -57.73% 0.34% -
  Horiz. % 65.28% 52.78% 51.69% 49.96% 42.41% 100.34% 100.00%
Net Worth 296,781 291,899 276,064 275,647 273,146 266,174 258,455 9.63%
  QoQ % 1.67% 5.74% 0.15% 0.92% 2.62% 2.99% -
  Horiz. % 114.83% 112.94% 106.81% 106.65% 105.68% 102.99% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,226 6,303 6,303 6,303 6,303 2,120 2,120 104.63%
  QoQ % -1.22% 0.00% 0.00% 0.00% 197.23% 0.00% -
  Horiz. % 293.59% 297.23% 297.23% 297.23% 297.23% 100.00% 100.00%
Div Payout % 41.46 % 35.04 % 39.30 % 33.57 % 41.07 % - % - % -
  QoQ % 18.32% -10.84% 17.07% -18.26% 0.00% 0.00% -
  Horiz. % 100.95% 85.32% 95.69% 81.74% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 296,781 291,899 276,064 275,647 273,146 266,174 258,455 9.63%
  QoQ % 1.67% 5.74% 0.15% 0.92% 2.62% 2.99% -
  Horiz. % 114.83% 112.94% 106.81% 106.65% 105.68% 102.99% 100.00%
NOSH 207,539 207,021 207,567 208,823 210,112 211,249 211,848 -1.36%
  QoQ % 0.25% -0.26% -0.60% -0.61% -0.54% -0.28% -
  Horiz. % 97.97% 97.72% 97.98% 98.57% 99.18% 99.72% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 31.47 % 40.49 % 38.25 % 42.87 % 41.94 % -34.45 % -41.12 % -
  QoQ % -22.28% 5.86% -10.78% 2.22% 221.74% 16.22% -
  Horiz. % -76.53% -98.47% -93.02% -104.26% -101.99% 83.78% 100.00%
ROE 5.06 % 6.16 % 5.81 % 6.81 % 5.62 % -4.85 % -5.66 % -
  QoQ % -17.86% 6.02% -14.68% 21.17% 215.88% 14.31% -
  Horiz. % -89.40% -108.83% -102.65% -120.32% -99.29% 85.69% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.99 21.46 20.20 20.98 17.42 17.70 16.76 23.38%
  QoQ % 7.13% 6.24% -3.72% 20.44% -1.58% 5.61% -
  Horiz. % 137.17% 128.04% 120.53% 125.18% 103.94% 105.61% 100.00%
EPS 7.24 8.69 7.73 8.99 7.31 -6.11 -6.90 -
  QoQ % -16.69% 12.42% -14.02% 22.98% 219.64% 11.45% -
  Horiz. % -104.93% -125.94% -112.03% -130.29% -105.94% 88.55% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 1.00 1.00 107.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 300.00% 300.00% 100.00% 100.00%
NAPS 1.4300 1.4100 1.3300 1.3200 1.3000 1.2600 1.2200 11.14%
  QoQ % 1.42% 6.02% 0.76% 1.54% 3.17% 3.28% -
  Horiz. % 117.21% 115.57% 109.02% 108.20% 106.56% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.35 20.81 19.64 20.51 17.14 17.51 16.62 21.77%
  QoQ % 7.40% 5.96% -4.24% 19.66% -2.11% 5.35% -
  Horiz. % 134.48% 125.21% 118.17% 123.41% 103.13% 105.35% 100.00%
EPS 7.03 8.42 7.51 8.79 7.19 -6.04 -6.85 -
  QoQ % -16.51% 12.12% -14.56% 22.25% 219.04% 11.82% -
  Horiz. % -102.63% -122.92% -109.64% -128.32% -104.96% 88.18% 100.00%
DPS 2.92 2.95 2.95 2.95 2.95 0.99 0.99 105.26%
  QoQ % -1.02% 0.00% 0.00% 0.00% 197.98% 0.00% -
  Horiz. % 294.95% 297.98% 297.98% 297.98% 297.98% 100.00% 100.00%
NAPS 1.3897 1.3668 1.2927 1.2907 1.2790 1.2464 1.2102 9.63%
  QoQ % 1.68% 5.73% 0.15% 0.91% 2.62% 2.99% -
  Horiz. % 114.83% 112.94% 106.82% 106.65% 105.69% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.7700 0.6800 0.6600 0.6600 0.6200 0.6000 0.6500 -
P/RPS 3.35 3.17 3.27 3.15 3.56 3.39 3.88 -9.30%
  QoQ % 5.68% -3.06% 3.81% -11.52% 5.01% -12.63% -
  Horiz. % 86.34% 81.70% 84.28% 81.19% 91.75% 87.37% 100.00%
P/EPS 10.64 7.82 8.54 7.34 8.49 -9.82 -9.41 -
  QoQ % 36.06% -8.43% 16.35% -13.55% 186.46% -4.36% -
  Horiz. % -113.07% -83.10% -90.75% -78.00% -90.22% 104.36% 100.00%
EY 9.40 12.78 11.71 13.62 11.78 -10.18 -10.62 -
  QoQ % -26.45% 9.14% -14.02% 15.62% 215.72% 4.14% -
  Horiz. % -88.51% -120.34% -110.26% -128.25% -110.92% 95.86% 100.00%
DY 3.90 4.41 4.55 4.55 4.84 1.67 1.54 85.48%
  QoQ % -11.56% -3.08% 0.00% -5.99% 189.82% 8.44% -
  Horiz. % 253.25% 286.36% 295.45% 295.45% 314.29% 108.44% 100.00%
P/NAPS 0.54 0.48 0.50 0.50 0.48 0.48 0.53 1.25%
  QoQ % 12.50% -4.00% 0.00% 4.17% 0.00% -9.43% -
  Horiz. % 101.89% 90.57% 94.34% 94.34% 90.57% 90.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 20/08/09 -
Price 0.7700 0.7500 0.7000 0.6100 0.6200 0.6000 0.6400 -
P/RPS 3.35 3.49 3.46 2.91 3.56 3.39 3.82 -8.36%
  QoQ % -4.01% 0.87% 18.90% -18.26% 5.01% -11.26% -
  Horiz. % 87.70% 91.36% 90.58% 76.18% 93.19% 88.74% 100.00%
P/EPS 10.64 8.63 9.06 6.78 8.49 -9.82 -9.27 -
  QoQ % 23.29% -4.75% 33.63% -20.14% 186.46% -5.93% -
  Horiz. % -114.78% -93.10% -97.73% -73.14% -91.59% 105.93% 100.00%
EY 9.40 11.59 11.04 14.74 11.78 -10.18 -10.79 -
  QoQ % -18.90% 4.98% -25.10% 25.13% 215.72% 5.65% -
  Horiz. % -87.12% -107.41% -102.32% -136.61% -109.18% 94.35% 100.00%
DY 3.90 4.00 4.29 4.92 4.84 1.67 1.56 83.89%
  QoQ % -2.50% -6.76% -12.80% 1.65% 189.82% 7.05% -
  Horiz. % 250.00% 256.41% 275.00% 315.38% 310.26% 107.05% 100.00%
P/NAPS 0.54 0.53 0.53 0.46 0.48 0.48 0.52 2.54%
  QoQ % 1.89% 0.00% 15.22% -4.17% 0.00% -7.69% -
  Horiz. % 103.85% 101.92% 101.92% 88.46% 92.31% 92.31% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+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