Highlights

[APEX] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     128.27%    YoY -     70.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 43,673 81,245 66,766 47,829 53,652 45,473 35,024 3.75%
  YoY % -46.25% 21.69% 39.59% -10.85% 17.99% 29.83% -
  Horiz. % 124.70% 231.97% 190.63% 136.56% 153.19% 129.83% 100.00%
PBT 19,169 39,013 27,770 38,073 25,708 19,789 15,416 3.70%
  YoY % -50.86% 40.48% -27.06% 48.10% 29.91% 28.37% -
  Horiz. % 124.35% 253.07% 180.14% 246.97% 166.76% 128.37% 100.00%
Tax -3,405 -6,712 -5,366 -3,449 -5,409 -3,253 -2,402 5.98%
  YoY % 49.27% -25.07% -55.59% 36.23% -66.27% -35.41% -
  Horiz. % 141.73% 279.36% 223.36% 143.56% 225.14% 135.41% 100.00%
NP 15,764 32,301 22,404 34,624 20,298 16,536 13,013 3.25%
  YoY % -51.20% 44.18% -35.29% 70.57% 22.75% 27.07% -
  Horiz. % 121.14% 248.22% 172.16% 266.07% 155.98% 127.07% 100.00%
NP to SH 15,764 32,301 22,404 34,624 20,298 16,536 13,013 3.25%
  YoY % -51.20% 44.18% -35.29% 70.57% 22.75% 27.07% -
  Horiz. % 121.14% 248.22% 172.16% 266.07% 155.98% 127.07% 100.00%
Tax Rate 17.76 % 17.20 % 19.32 % 9.06 % 21.04 % 16.44 % 15.59 % 2.19%
  YoY % 3.26% -10.97% 113.25% -56.94% 27.98% 5.45% -
  Horiz. % 113.92% 110.33% 123.93% 58.11% 134.96% 105.45% 100.00%
Total Cost 27,909 48,944 44,362 13,205 33,353 28,937 22,010 4.03%
  YoY % -42.98% 10.33% 235.95% -60.41% 15.26% 31.47% -
  Horiz. % 126.80% 222.36% 201.55% 60.00% 151.53% 131.47% 100.00%
Net Worth 279,858 287,873 277,685 297,993 280,711 291,933 266,181 0.84%
  YoY % -2.78% 3.67% -6.81% 6.16% -3.84% 9.67% -
  Horiz. % 105.14% 108.15% 104.32% 111.95% 105.46% 109.67% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 279,858 287,873 277,685 297,993 280,711 291,933 266,181 0.84%
  YoY % -2.78% 3.67% -6.81% 6.16% -3.84% 9.67% -
  Horiz. % 105.14% 108.15% 104.32% 111.95% 105.46% 109.67% 100.00%
NOSH 202,795 202,728 202,689 202,716 204,899 207,045 211,255 -0.68%
  YoY % 0.03% 0.02% -0.01% -1.07% -1.04% -1.99% -
  Horiz. % 96.00% 95.96% 95.95% 95.96% 96.99% 98.01% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 36.10 % 39.76 % 33.56 % 72.39 % 37.83 % 36.36 % 37.16 % -0.48%
  YoY % -9.21% 18.47% -53.64% 91.36% 4.04% -2.15% -
  Horiz. % 97.15% 107.00% 90.31% 194.81% 101.80% 97.85% 100.00%
ROE 5.63 % 11.22 % 8.07 % 11.62 % 7.23 % 5.66 % 4.89 % 2.38%
  YoY % -49.82% 39.03% -30.55% 60.72% 27.74% 15.75% -
  Horiz. % 115.13% 229.45% 165.03% 237.63% 147.85% 115.75% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.54 40.08 32.94 23.59 26.18 21.96 16.58 4.46%
  YoY % -46.26% 21.68% 39.64% -9.89% 19.22% 32.45% -
  Horiz. % 129.92% 241.74% 198.67% 142.28% 157.90% 132.45% 100.00%
EPS 7.77 15.93 11.05 17.08 9.91 7.99 6.16 3.94%
  YoY % -51.22% 44.16% -35.30% 72.35% 24.03% 29.71% -
  Horiz. % 126.14% 258.60% 179.38% 277.27% 160.88% 129.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3800 1.4200 1.3700 1.4700 1.3700 1.4100 1.2600 1.53%
  YoY % -2.82% 3.65% -6.80% 7.30% -2.84% 11.90% -
  Horiz. % 109.52% 112.70% 108.73% 116.67% 108.73% 111.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.45 38.04 31.26 22.40 25.12 21.29 16.40 3.75%
  YoY % -46.24% 21.69% 39.55% -10.83% 17.99% 29.82% -
  Horiz. % 124.70% 231.95% 190.61% 136.59% 153.17% 129.82% 100.00%
EPS 7.38 15.12 10.49 16.21 9.50 7.74 6.09 3.25%
  YoY % -51.19% 44.14% -35.29% 70.63% 22.74% 27.09% -
  Horiz. % 121.18% 248.28% 172.25% 266.17% 155.99% 127.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3104 1.3480 1.3002 1.3953 1.3144 1.3670 1.2464 0.84%
  YoY % -2.79% 3.68% -6.82% 6.15% -3.85% 9.68% -
  Horiz. % 105.13% 108.15% 104.32% 111.95% 105.46% 109.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5500 1.5400 1.1700 1.1700 0.7500 0.6800 0.6000 -
P/RPS 7.20 3.84 3.55 4.96 2.86 3.10 3.62 12.14%
  YoY % 87.50% 8.17% -28.43% 73.43% -7.74% -14.36% -
  Horiz. % 198.90% 106.08% 98.07% 137.02% 79.01% 85.64% 100.00%
P/EPS 19.94 9.67 10.59 6.85 7.57 8.51 9.74 12.68%
  YoY % 106.20% -8.69% 54.60% -9.51% -11.05% -12.63% -
  Horiz. % 204.72% 99.28% 108.73% 70.33% 77.72% 87.37% 100.00%
EY 5.02 10.35 9.45 14.60 13.21 11.75 10.27 -11.24%
  YoY % -51.50% 9.52% -35.27% 10.52% 12.43% 14.41% -
  Horiz. % 48.88% 100.78% 92.02% 142.16% 128.63% 114.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 1.08 0.85 0.80 0.55 0.48 0.48 15.16%
  YoY % 3.70% 27.06% 6.25% 45.45% 14.58% 0.00% -
  Horiz. % 233.33% 225.00% 177.08% 166.67% 114.58% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 -
Price 1.9200 1.5000 1.1900 1.1300 0.8100 0.7500 0.6000 -
P/RPS 8.92 3.74 3.61 4.79 3.09 3.41 3.62 16.21%
  YoY % 138.50% 3.60% -24.63% 55.02% -9.38% -5.80% -
  Horiz. % 246.41% 103.31% 99.72% 132.32% 85.36% 94.20% 100.00%
P/EPS 24.70 9.41 10.77 6.62 8.18 9.39 9.74 16.77%
  YoY % 162.49% -12.63% 62.69% -19.07% -12.89% -3.59% -
  Horiz. % 253.59% 96.61% 110.57% 67.97% 83.98% 96.41% 100.00%
EY 4.05 10.62 9.29 15.12 12.23 10.65 10.27 -14.36%
  YoY % -61.86% 14.32% -38.56% 23.63% 14.84% 3.70% -
  Horiz. % 39.44% 103.41% 90.46% 147.22% 119.08% 103.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.39 1.06 0.87 0.77 0.59 0.53 0.48 19.38%
  YoY % 31.13% 21.84% 12.99% 30.51% 11.32% 10.42% -
  Horiz. % 289.58% 220.83% 181.25% 160.42% 122.92% 110.42% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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