Highlights

[APEX] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -22.96%    YoY -     11.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 62,416 48,368 55,414 44,726 34,050 38,932 154,130 -13.97%
  YoY % 29.04% -12.72% 23.90% 31.35% -12.54% -74.74% -
  Horiz. % 40.50% 31.38% 35.95% 29.02% 22.09% 25.26% 100.00%
PBT 26,136 18,604 25,844 16,892 14,566 3,980 31,516 -3.07%
  YoY % 40.49% -28.01% 53.00% 15.97% 265.98% -87.37% -
  Horiz. % 82.93% 59.03% 82.00% 53.60% 46.22% 12.63% 100.00%
Tax -4,926 -3,436 -6,246 -3,764 -2,820 -2,080 -7,444 -6.64%
  YoY % -43.36% 44.99% -65.94% -33.48% -35.58% 72.06% -
  Horiz. % 66.17% 46.16% 83.91% 50.56% 37.88% 27.94% 100.00%
NP 21,210 15,168 19,598 13,128 11,746 1,900 24,072 -2.09%
  YoY % 39.83% -22.60% 49.28% 11.77% 518.21% -92.11% -
  Horiz. % 88.11% 63.01% 81.41% 54.54% 48.80% 7.89% 100.00%
NP to SH 21,210 15,168 19,598 13,128 11,746 2,440 18,480 2.32%
  YoY % 39.83% -22.60% 49.28% 11.77% 381.39% -86.80% -
  Horiz. % 114.77% 82.08% 106.05% 71.04% 63.56% 13.20% 100.00%
Tax Rate 18.85 % 18.47 % 24.17 % 22.28 % 19.36 % 52.26 % 23.62 % -3.69%
  YoY % 2.06% -23.58% 8.48% 15.08% -62.95% 121.25% -
  Horiz. % 79.81% 78.20% 102.33% 94.33% 81.96% 221.25% 100.00%
Total Cost 41,206 33,200 35,816 31,598 22,304 37,032 130,058 -17.42%
  YoY % 24.11% -7.30% 13.35% 41.67% -39.77% -71.53% -
  Horiz. % 31.68% 25.53% 27.54% 24.30% 17.15% 28.47% 100.00%
Net Worth 277,798 308,226 295,001 275,398 258,666 271,824 264,000 0.85%
  YoY % -9.87% 4.48% 7.12% 6.47% -4.84% 2.96% -
  Horiz. % 105.23% 116.75% 111.74% 104.32% 97.98% 102.96% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 64,889 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 427.81 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 277,798 308,226 295,001 275,398 258,666 271,824 264,000 0.85%
  YoY % -9.87% 4.48% 7.12% 6.47% -4.84% 2.96% -
  Horiz. % 105.23% 116.75% 111.74% 104.32% 97.98% 102.96% 100.00%
NOSH 202,772 202,780 206,294 207,066 212,021 214,035 209,523 -0.54%
  YoY % -0.00% -1.70% -0.37% -2.34% -0.94% 2.15% -
  Horiz. % 96.78% 96.78% 98.46% 98.83% 101.19% 102.15% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 33.98 % 31.36 % 35.37 % 29.35 % 34.50 % 4.88 % 15.62 % 13.82%
  YoY % 8.35% -11.34% 20.51% -14.93% 606.97% -68.76% -
  Horiz. % 217.54% 200.77% 226.44% 187.90% 220.87% 31.24% 100.00%
ROE 7.64 % 4.92 % 6.64 % 4.77 % 4.54 % 0.90 % 7.00 % 1.47%
  YoY % 55.28% -25.90% 39.20% 5.07% 404.44% -87.14% -
  Horiz. % 109.14% 70.29% 94.86% 68.14% 64.86% 12.86% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.78 23.85 26.86 21.60 16.06 18.19 73.56 -13.50%
  YoY % 29.06% -11.21% 24.35% 34.50% -11.71% -75.27% -
  Horiz. % 41.84% 32.42% 36.51% 29.36% 21.83% 24.73% 100.00%
EPS 10.46 7.48 9.50 6.34 5.54 1.14 8.82 2.88%
  YoY % 39.84% -21.26% 49.84% 14.44% 385.96% -87.07% -
  Horiz. % 118.59% 84.81% 107.71% 71.88% 62.81% 12.93% 100.00%
DPS 0.00 32.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3700 1.5200 1.4300 1.3300 1.2200 1.2700 1.2600 1.40%
  YoY % -9.87% 6.29% 7.52% 9.02% -3.94% 0.79% -
  Horiz. % 108.73% 120.63% 113.49% 105.56% 96.83% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 29.23 22.65 25.95 20.94 15.94 18.23 72.17 -13.97%
  YoY % 29.05% -12.72% 23.93% 31.37% -12.56% -74.74% -
  Horiz. % 40.50% 31.38% 35.96% 29.01% 22.09% 25.26% 100.00%
EPS 9.93 7.10 9.18 6.15 5.50 1.14 8.65 2.32%
  YoY % 39.86% -22.66% 49.27% 11.82% 382.46% -86.82% -
  Horiz. % 114.80% 82.08% 106.13% 71.10% 63.58% 13.18% 100.00%
DPS 0.00 30.38 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3008 1.4433 1.3813 1.2895 1.2112 1.2728 1.2362 0.85%
  YoY % -9.87% 4.49% 7.12% 6.46% -4.84% 2.96% -
  Horiz. % 105.23% 116.75% 111.74% 104.31% 97.98% 102.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.1800 1.0300 0.8600 0.6600 0.6500 0.6900 0.8700 -
P/RPS 3.83 4.32 3.20 3.06 4.05 3.79 1.18 21.66%
  YoY % -11.34% 35.00% 4.58% -24.44% 6.86% 221.19% -
  Horiz. % 324.58% 366.10% 271.19% 259.32% 343.22% 321.19% 100.00%
P/EPS 11.28 13.77 9.05 10.41 11.73 60.53 9.86 2.27%
  YoY % -18.08% 52.15% -13.06% -11.25% -80.62% 513.89% -
  Horiz. % 114.40% 139.66% 91.78% 105.58% 118.97% 613.89% 100.00%
EY 8.86 7.26 11.05 9.61 8.52 1.65 10.14 -2.22%
  YoY % 22.04% -34.30% 14.98% 12.79% 416.36% -83.73% -
  Horiz. % 87.38% 71.60% 108.97% 94.77% 84.02% 16.27% 100.00%
DY 0.00 31.07 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.86 0.68 0.60 0.50 0.53 0.54 0.69 3.74%
  YoY % 26.47% 13.33% 20.00% -5.66% -1.85% -21.74% -
  Horiz. % 124.64% 98.55% 86.96% 72.46% 76.81% 78.26% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 28/08/12 25/08/11 23/08/10 20/08/09 20/08/08 20/08/07 -
Price 1.2600 1.2400 0.7700 0.7000 0.6400 0.6100 0.7300 -
P/RPS 4.09 5.20 2.87 3.24 3.99 3.35 0.99 26.64%
  YoY % -21.35% 81.18% -11.42% -18.80% 19.10% 238.38% -
  Horiz. % 413.13% 525.25% 289.90% 327.27% 403.03% 338.38% 100.00%
P/EPS 12.05 16.58 8.11 11.04 11.55 53.51 8.28 6.45%
  YoY % -27.32% 104.44% -26.54% -4.42% -78.42% 546.26% -
  Horiz. % 145.53% 200.24% 97.95% 133.33% 139.49% 646.26% 100.00%
EY 8.30 6.03 12.34 9.06 8.66 1.87 12.08 -6.06%
  YoY % 37.65% -51.13% 36.20% 4.62% 363.10% -84.52% -
  Horiz. % 68.71% 49.92% 102.15% 75.00% 71.69% 15.48% 100.00%
DY 0.00 25.81 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.92 0.82 0.54 0.53 0.52 0.48 0.58 7.98%
  YoY % 12.20% 51.85% 1.89% 1.92% 8.33% -17.24% -
  Horiz. % 158.62% 141.38% 93.10% 91.38% 89.66% 82.76% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

193  536  461  1016 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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