Highlights

[APEX] QoQ TTM Result on 2012-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -7.80%    YoY -     4.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 47,376 47,002 47,846 49,725 51,369 53,857 53,067 -7.25%
  QoQ % 0.80% -1.76% -3.78% -3.20% -4.62% 1.49% -
  Horiz. % 89.28% 88.57% 90.16% 93.70% 96.80% 101.49% 100.00%
PBT 29,780 32,778 19,884 21,496 23,504 23,115 23,152 18.18%
  QoQ % -9.15% 64.85% -7.50% -8.54% 1.68% -0.16% -
  Horiz. % 128.63% 141.58% 85.88% 92.85% 101.52% 99.84% 100.00%
Tax -3,693 -3,678 -3,743 -4,572 -5,148 -5,275 -4,899 -17.10%
  QoQ % -0.41% 1.74% 18.13% 11.19% 2.41% -7.68% -
  Horiz. % 75.38% 75.08% 76.40% 93.33% 105.08% 107.68% 100.00%
NP 26,087 29,100 16,141 16,924 18,356 17,840 18,253 26.74%
  QoQ % -10.35% 80.29% -4.63% -7.80% 2.89% -2.26% -
  Horiz. % 142.92% 159.43% 88.43% 92.72% 100.56% 97.74% 100.00%
NP to SH 26,087 29,100 16,141 16,924 18,356 17,840 18,253 26.74%
  QoQ % -10.35% 80.29% -4.63% -7.80% 2.89% -2.26% -
  Horiz. % 142.92% 159.43% 88.43% 92.72% 100.56% 97.74% 100.00%
Tax Rate 12.40 % 11.22 % 18.82 % 21.27 % 21.90 % 22.82 % 21.16 % -29.86%
  QoQ % 10.52% -40.38% -11.52% -2.88% -4.03% 7.84% -
  Horiz. % 58.60% 53.02% 88.94% 100.52% 103.50% 107.84% 100.00%
Total Cost 21,289 17,902 31,705 32,801 33,013 36,017 34,814 -27.85%
  QoQ % 18.92% -43.54% -3.34% -0.64% -8.34% 3.46% -
  Horiz. % 61.15% 51.42% 91.07% 94.22% 94.83% 103.46% 100.00%
Net Worth 264,000 297,954 308,075 295,680 288,635 280,462 294,753 -7.05%
  QoQ % -11.40% -3.29% 4.19% 2.44% 2.91% -4.85% -
  Horiz. % 89.57% 101.09% 104.52% 100.31% 97.92% 95.15% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,000 8,188 8,188 8,188 8,188 6,226 6,226 36.95%
  QoQ % 22.13% 0.00% 0.00% 0.00% 31.51% 0.00% -
  Horiz. % 160.61% 131.51% 131.51% 131.51% 131.51% 100.00% 100.00%
Div Payout % 38.33 % 28.14 % 50.73 % 48.38 % 44.61 % 34.90 % 34.11 % 8.05%
  QoQ % 36.21% -44.53% 4.86% 8.45% 27.82% 2.32% -
  Horiz. % 112.37% 82.50% 148.72% 141.84% 130.78% 102.32% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 264,000 297,954 308,075 295,680 288,635 280,462 294,753 -7.05%
  QoQ % -11.40% -3.29% 4.19% 2.44% 2.91% -4.85% -
  Horiz. % 89.57% 101.09% 104.52% 100.31% 97.92% 95.15% 100.00%
NOSH 200,000 202,690 202,681 203,917 204,705 204,716 206,121 -1.98%
  QoQ % -1.33% 0.00% -0.61% -0.39% -0.01% -0.68% -
  Horiz. % 97.03% 98.34% 98.33% 98.93% 99.31% 99.32% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 55.06 % 61.91 % 33.74 % 34.04 % 35.73 % 33.12 % 34.40 % 36.64%
  QoQ % -11.06% 83.49% -0.88% -4.73% 7.88% -3.72% -
  Horiz. % 160.06% 179.97% 98.08% 98.95% 103.87% 96.28% 100.00%
ROE 9.88 % 9.77 % 5.24 % 5.72 % 6.36 % 6.36 % 6.19 % 36.38%
  QoQ % 1.13% 86.45% -8.39% -10.06% 0.00% 2.75% -
  Horiz. % 159.61% 157.84% 84.65% 92.41% 102.75% 102.75% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.69 23.19 23.61 24.38 25.09 26.31 25.75 -5.38%
  QoQ % 2.16% -1.78% -3.16% -2.83% -4.64% 2.17% -
  Horiz. % 92.00% 90.06% 91.69% 94.68% 97.44% 102.17% 100.00%
EPS 13.04 14.36 7.96 8.30 8.97 8.71 8.86 29.24%
  QoQ % -9.19% 80.40% -4.10% -7.47% 2.99% -1.69% -
  Horiz. % 147.18% 162.08% 89.84% 93.68% 101.24% 98.31% 100.00%
DPS 5.00 4.00 4.00 4.00 4.00 3.00 3.00 40.35%
  QoQ % 25.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 166.67% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 1.3200 1.4700 1.5200 1.4500 1.4100 1.3700 1.4300 -5.17%
  QoQ % -10.20% -3.29% 4.83% 2.84% 2.92% -4.20% -
  Horiz. % 92.31% 102.80% 106.29% 101.40% 98.60% 95.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.18 22.01 22.40 23.28 24.05 25.22 24.85 -7.27%
  QoQ % 0.77% -1.74% -3.78% -3.20% -4.64% 1.49% -
  Horiz. % 89.26% 88.57% 90.14% 93.68% 96.78% 101.49% 100.00%
EPS 12.22 13.63 7.56 7.92 8.60 8.35 8.55 26.75%
  QoQ % -10.34% 80.29% -4.55% -7.91% 2.99% -2.34% -
  Horiz. % 142.92% 159.42% 88.42% 92.63% 100.58% 97.66% 100.00%
DPS 4.68 3.83 3.83 3.83 3.83 2.92 2.92 36.76%
  QoQ % 22.19% 0.00% 0.00% 0.00% 31.16% 0.00% -
  Horiz. % 160.27% 131.16% 131.16% 131.16% 131.16% 100.00% 100.00%
NAPS 1.2362 1.3952 1.4426 1.3845 1.3515 1.3133 1.3802 -7.05%
  QoQ % -11.40% -3.29% 4.20% 2.44% 2.91% -4.85% -
  Horiz. % 89.57% 101.09% 104.52% 100.31% 97.92% 95.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.1000 1.1700 1.0300 0.8400 0.8400 0.7500 0.8600 -
P/RPS 4.64 5.05 4.36 3.44 3.35 2.85 3.34 24.38%
  QoQ % -8.12% 15.83% 26.74% 2.69% 17.54% -14.67% -
  Horiz. % 138.92% 151.20% 130.54% 102.99% 100.30% 85.33% 100.00%
P/EPS 8.43 8.15 12.93 10.12 9.37 8.61 9.71 -8.95%
  QoQ % 3.44% -36.97% 27.77% 8.00% 8.83% -11.33% -
  Horiz. % 86.82% 83.93% 133.16% 104.22% 96.50% 88.67% 100.00%
EY 11.86 12.27 7.73 9.88 10.68 11.62 10.30 9.81%
  QoQ % -3.34% 58.73% -21.76% -7.49% -8.09% 12.82% -
  Horiz. % 115.15% 119.13% 75.05% 95.92% 103.69% 112.82% 100.00%
DY 4.55 3.42 3.88 4.76 4.76 4.00 3.49 19.25%
  QoQ % 33.04% -11.86% -18.49% 0.00% 19.00% 14.61% -
  Horiz. % 130.37% 97.99% 111.17% 136.39% 136.39% 114.61% 100.00%
P/NAPS 0.83 0.80 0.68 0.58 0.60 0.55 0.60 24.03%
  QoQ % 3.75% 17.65% 17.24% -3.33% 9.09% -8.33% -
  Horiz. % 138.33% 133.33% 113.33% 96.67% 100.00% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 -
Price 1.1000 1.1300 1.2400 0.8000 0.8000 0.8100 0.7700 -
P/RPS 4.64 4.87 5.25 3.28 3.19 3.08 2.99 33.86%
  QoQ % -4.72% -7.24% 60.06% 2.82% 3.57% 3.01% -
  Horiz. % 155.18% 162.88% 175.59% 109.70% 106.69% 103.01% 100.00%
P/EPS 8.43 7.87 15.57 9.64 8.92 9.29 8.70 -2.07%
  QoQ % 7.12% -49.45% 61.51% 8.07% -3.98% 6.78% -
  Horiz. % 96.90% 90.46% 178.97% 110.80% 102.53% 106.78% 100.00%
EY 11.86 12.71 6.42 10.37 11.21 10.76 11.50 2.07%
  QoQ % -6.69% 97.98% -38.09% -7.49% 4.18% -6.43% -
  Horiz. % 103.13% 110.52% 55.83% 90.17% 97.48% 93.57% 100.00%
DY 4.55 3.54 3.23 5.00 5.00 3.70 3.90 10.77%
  QoQ % 28.53% 9.60% -35.40% 0.00% 35.14% -5.13% -
  Horiz. % 116.67% 90.77% 82.82% 128.21% 128.21% 94.87% 100.00%
P/NAPS 0.83 0.77 0.82 0.55 0.57 0.59 0.54 33.01%
  QoQ % 7.79% -6.10% 49.09% -3.51% -3.39% 9.26% -
  Horiz. % 153.70% 142.59% 151.85% 101.85% 105.56% 109.26% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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