Highlights

[APEX] QoQ TTM Result on 2011-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     7.51%    YoY -     -14.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 51,369 53,857 53,067 50,593 47,723 44,435 41,936 14.44%
  QoQ % -4.62% 1.49% 4.89% 6.01% 7.40% 5.96% -
  Horiz. % 122.49% 128.43% 126.54% 120.64% 113.80% 105.96% 100.00%
PBT 23,504 23,115 23,152 20,541 18,676 19,134 17,017 23.95%
  QoQ % 1.68% -0.16% 12.71% 9.99% -2.39% 12.44% -
  Horiz. % 138.12% 135.83% 136.05% 120.71% 109.75% 112.44% 100.00%
Tax -5,148 -5,275 -4,899 -4,395 -3,658 -1,143 -977 201.89%
  QoQ % 2.41% -7.68% -11.47% -20.15% -220.04% -16.99% -
  Horiz. % 526.92% 539.92% 501.43% 449.85% 374.41% 116.99% 100.00%
NP 18,356 17,840 18,253 16,146 15,018 17,991 16,040 9.38%
  QoQ % 2.89% -2.26% 13.05% 7.51% -16.52% 12.16% -
  Horiz. % 114.44% 111.22% 113.80% 100.66% 93.63% 112.16% 100.00%
NP to SH 18,356 17,840 18,253 16,146 15,018 17,991 16,040 9.38%
  QoQ % 2.89% -2.26% 13.05% 7.51% -16.52% 12.16% -
  Horiz. % 114.44% 111.22% 113.80% 100.66% 93.63% 112.16% 100.00%
Tax Rate 21.90 % 22.82 % 21.16 % 21.40 % 19.59 % 5.97 % 5.74 % 143.57%
  QoQ % -4.03% 7.84% -1.12% 9.24% 228.14% 4.01% -
  Horiz. % 381.53% 397.56% 368.64% 372.82% 341.29% 104.01% 100.00%
Total Cost 33,013 36,017 34,814 34,447 32,705 26,444 25,896 17.52%
  QoQ % -8.34% 3.46% 1.07% 5.33% 23.68% 2.12% -
  Horiz. % 127.48% 139.08% 134.44% 133.02% 126.29% 102.12% 100.00%
Net Worth 288,635 280,462 294,753 292,195 296,781 291,899 276,064 3.00%
  QoQ % 2.91% -4.85% 0.88% -1.55% 1.67% 5.74% -
  Horiz. % 104.55% 101.59% 106.77% 105.84% 107.50% 105.74% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,188 6,226 6,226 6,226 6,226 6,303 6,303 19.00%
  QoQ % 31.51% 0.00% 0.00% 0.00% -1.22% 0.00% -
  Horiz. % 129.90% 98.78% 98.78% 98.78% 98.78% 100.00% 100.00%
Div Payout % 44.61 % 34.90 % 34.11 % 38.56 % 41.46 % 35.04 % 39.30 % 8.79%
  QoQ % 27.82% 2.32% -11.54% -6.99% 18.32% -10.84% -
  Horiz. % 113.51% 88.80% 86.79% 98.12% 105.50% 89.16% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 288,635 280,462 294,753 292,195 296,781 291,899 276,064 3.00%
  QoQ % 2.91% -4.85% 0.88% -1.55% 1.67% 5.74% -
  Horiz. % 104.55% 101.59% 106.77% 105.84% 107.50% 105.74% 100.00%
NOSH 204,705 204,716 206,121 207,230 207,539 207,021 207,567 -0.92%
  QoQ % -0.01% -0.68% -0.54% -0.15% 0.25% -0.26% -
  Horiz. % 98.62% 98.63% 99.30% 99.84% 99.99% 99.74% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 35.73 % 33.12 % 34.40 % 31.91 % 31.47 % 40.49 % 38.25 % -4.43%
  QoQ % 7.88% -3.72% 7.80% 1.40% -22.28% 5.86% -
  Horiz. % 93.41% 86.59% 89.93% 83.42% 82.27% 105.86% 100.00%
ROE 6.36 % 6.36 % 6.19 % 5.53 % 5.06 % 6.16 % 5.81 % 6.20%
  QoQ % 0.00% 2.75% 11.93% 9.29% -17.86% 6.02% -
  Horiz. % 109.47% 109.47% 106.54% 95.18% 87.09% 106.02% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.09 26.31 25.75 24.41 22.99 21.46 20.20 15.50%
  QoQ % -4.64% 2.17% 5.49% 6.18% 7.13% 6.24% -
  Horiz. % 124.21% 130.25% 127.48% 120.84% 113.81% 106.24% 100.00%
EPS 8.97 8.71 8.86 7.79 7.24 8.69 7.73 10.40%
  QoQ % 2.99% -1.69% 13.74% 7.60% -16.69% 12.42% -
  Horiz. % 116.04% 112.68% 114.62% 100.78% 93.66% 112.42% 100.00%
DPS 4.00 3.00 3.00 3.00 3.00 3.00 3.00 21.08%
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.4100 1.3700 1.4300 1.4100 1.4300 1.4100 1.3300 3.96%
  QoQ % 2.92% -4.20% 1.42% -1.40% 1.42% 6.02% -
  Horiz. % 106.02% 103.01% 107.52% 106.02% 107.52% 106.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.05 25.22 24.85 23.69 22.35 20.81 19.64 14.42%
  QoQ % -4.64% 1.49% 4.90% 6.00% 7.40% 5.96% -
  Horiz. % 122.45% 128.41% 126.53% 120.62% 113.80% 105.96% 100.00%
EPS 8.60 8.35 8.55 7.56 7.03 8.42 7.51 9.43%
  QoQ % 2.99% -2.34% 13.10% 7.54% -16.51% 12.12% -
  Horiz. % 114.51% 111.19% 113.85% 100.67% 93.61% 112.12% 100.00%
DPS 3.83 2.92 2.92 2.92 2.92 2.95 2.95 18.95%
  QoQ % 31.16% 0.00% 0.00% 0.00% -1.02% 0.00% -
  Horiz. % 129.83% 98.98% 98.98% 98.98% 98.98% 100.00% 100.00%
NAPS 1.3515 1.3133 1.3802 1.3682 1.3897 1.3668 1.2927 3.00%
  QoQ % 2.91% -4.85% 0.88% -1.55% 1.68% 5.73% -
  Horiz. % 104.55% 101.59% 106.77% 105.84% 107.50% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8400 0.7500 0.8600 0.8000 0.7700 0.6800 0.6600 -
P/RPS 3.35 2.85 3.34 3.28 3.35 3.17 3.27 1.62%
  QoQ % 17.54% -14.67% 1.83% -2.09% 5.68% -3.06% -
  Horiz. % 102.45% 87.16% 102.14% 100.31% 102.45% 96.94% 100.00%
P/EPS 9.37 8.61 9.71 10.27 10.64 7.82 8.54 6.36%
  QoQ % 8.83% -11.33% -5.45% -3.48% 36.06% -8.43% -
  Horiz. % 109.72% 100.82% 113.70% 120.26% 124.59% 91.57% 100.00%
EY 10.68 11.62 10.30 9.74 9.40 12.78 11.71 -5.94%
  QoQ % -8.09% 12.82% 5.75% 3.62% -26.45% 9.14% -
  Horiz. % 91.20% 99.23% 87.96% 83.18% 80.27% 109.14% 100.00%
DY 4.76 4.00 3.49 3.75 3.90 4.41 4.55 3.05%
  QoQ % 19.00% 14.61% -6.93% -3.85% -11.56% -3.08% -
  Horiz. % 104.62% 87.91% 76.70% 82.42% 85.71% 96.92% 100.00%
P/NAPS 0.60 0.55 0.60 0.57 0.54 0.48 0.50 12.89%
  QoQ % 9.09% -8.33% 5.26% 5.56% 12.50% -4.00% -
  Horiz. % 120.00% 110.00% 120.00% 114.00% 108.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 23/11/10 23/08/10 -
Price 0.8000 0.8100 0.7700 0.8300 0.7700 0.7500 0.7000 -
P/RPS 3.19 3.08 2.99 3.40 3.35 3.49 3.46 -5.26%
  QoQ % 3.57% 3.01% -12.06% 1.49% -4.01% 0.87% -
  Horiz. % 92.20% 89.02% 86.42% 98.27% 96.82% 100.87% 100.00%
P/EPS 8.92 9.29 8.70 10.65 10.64 8.63 9.06 -1.03%
  QoQ % -3.98% 6.78% -18.31% 0.09% 23.29% -4.75% -
  Horiz. % 98.45% 102.54% 96.03% 117.55% 117.44% 95.25% 100.00%
EY 11.21 10.76 11.50 9.39 9.40 11.59 11.04 1.02%
  QoQ % 4.18% -6.43% 22.47% -0.11% -18.90% 4.98% -
  Horiz. % 101.54% 97.46% 104.17% 85.05% 85.14% 104.98% 100.00%
DY 5.00 3.70 3.90 3.61 3.90 4.00 4.29 10.72%
  QoQ % 35.14% -5.13% 8.03% -7.44% -2.50% -6.76% -
  Horiz. % 116.55% 86.25% 90.91% 84.15% 90.91% 93.24% 100.00%
P/NAPS 0.57 0.59 0.54 0.59 0.54 0.53 0.53 4.96%
  QoQ % -3.39% 9.26% -8.47% 9.26% 1.89% 0.00% -
  Horiz. % 107.55% 111.32% 101.89% 111.32% 101.89% 100.00% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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