Highlights

[APEX] YoY Annualized Quarter 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 -     43.51%    YoY -     26.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 73,644 42,120 51,564 58,140 46,660 17,824 47,256 7.67%
  YoY % 74.84% -18.32% -11.31% 24.60% 161.78% -62.28% -
  Horiz. % 155.84% 89.13% 109.12% 123.03% 98.74% 37.72% 100.00%
PBT 54,796 13,464 20,936 28,968 21,508 3,588 6,256 43.55%
  YoY % 306.98% -35.69% -27.73% 34.68% 499.44% -42.65% -
  Horiz. % 875.90% 215.22% 334.65% 463.04% 343.80% 57.35% 100.00%
Tax -7,700 -3,360 -5,112 -7,416 -4,468 -264 -2,764 18.61%
  YoY % -129.17% 34.27% 31.07% -65.98% -1,592.42% 90.45% -
  Horiz. % 278.58% 121.56% 184.95% 268.31% 161.65% 9.55% 100.00%
NP 47,096 10,104 15,824 21,552 17,040 3,324 3,492 54.25%
  YoY % 366.11% -36.15% -26.58% 26.48% 412.64% -4.81% -
  Horiz. % 1,348.68% 289.35% 453.15% 617.18% 487.97% 95.19% 100.00%
NP to SH 47,096 10,104 15,824 21,552 17,040 3,324 4,364 48.63%
  YoY % 366.11% -36.15% -26.58% 26.48% 412.64% -23.83% -
  Horiz. % 1,079.19% 231.53% 362.60% 493.86% 390.47% 76.17% 100.00%
Tax Rate 14.05 % 24.96 % 24.42 % 25.60 % 20.77 % 7.36 % 44.18 % -17.37%
  YoY % -43.71% 2.21% -4.61% 23.25% 182.20% -83.34% -
  Horiz. % 31.80% 56.50% 55.27% 57.94% 47.01% 16.66% 100.00%
Total Cost 26,548 32,016 35,740 36,588 29,620 14,500 43,764 -7.99%
  YoY % -17.08% -10.42% -2.32% 23.52% 104.28% -66.87% -
  Horiz. % 60.66% 73.16% 81.67% 83.60% 67.68% 33.13% 100.00%
Net Worth 291,816 272,808 295,680 292,195 275,647 242,907 269,541 1.33%
  YoY % 6.97% -7.74% 1.19% 6.00% 13.48% -9.88% -
  Horiz. % 108.26% 101.21% 109.70% 108.40% 102.27% 90.12% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 291,816 272,808 295,680 292,195 275,647 242,907 269,541 1.33%
  YoY % 6.97% -7.74% 1.19% 6.00% 13.48% -9.88% -
  Horiz. % 108.26% 101.21% 109.70% 108.40% 102.27% 90.12% 100.00%
NOSH 202,650 202,080 203,917 207,230 208,823 213,076 213,921 -0.90%
  YoY % 0.28% -0.90% -1.60% -0.76% -2.00% -0.39% -
  Horiz. % 94.73% 94.46% 95.32% 96.87% 97.62% 99.61% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 63.95 % 23.99 % 30.69 % 37.07 % 36.52 % 18.65 % 7.39 % 43.26%
  YoY % 166.57% -21.83% -17.21% 1.51% 95.82% 152.37% -
  Horiz. % 865.36% 324.63% 415.29% 501.62% 494.18% 252.37% 100.00%
ROE 16.14 % 3.70 % 5.35 % 7.38 % 6.18 % 1.37 % 1.62 % 46.66%
  YoY % 336.22% -30.84% -27.51% 19.42% 351.09% -15.43% -
  Horiz. % 996.30% 228.40% 330.25% 455.56% 381.48% 84.57% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 36.34 20.84 25.29 28.06 22.34 8.37 22.09 8.65%
  YoY % 74.38% -17.60% -9.87% 25.60% 166.91% -62.11% -
  Horiz. % 164.51% 94.34% 114.49% 127.03% 101.13% 37.89% 100.00%
EPS 23.24 5.00 7.76 10.40 8.16 1.56 2.04 49.98%
  YoY % 364.80% -35.57% -25.38% 27.45% 423.08% -23.53% -
  Horiz. % 1,139.22% 245.10% 380.39% 509.80% 400.00% 76.47% 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 1.4400 1.3500 1.4500 1.4100 1.3200 1.1400 1.2600 2.25%
  YoY % 6.67% -6.90% 2.84% 6.82% 15.79% -9.52% -
  Horiz. % 114.29% 107.14% 115.08% 111.90% 104.76% 90.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 34.48 19.72 24.14 27.22 21.85 8.35 22.13 7.67%
  YoY % 74.85% -18.31% -11.32% 24.58% 161.68% -62.27% -
  Horiz. % 155.81% 89.11% 109.08% 123.00% 98.73% 37.73% 100.00%
EPS 22.05 4.73 7.41 10.09 7.98 1.56 2.04 48.67%
  YoY % 366.17% -36.17% -26.56% 26.44% 411.54% -23.53% -
  Horiz. % 1,080.88% 231.86% 363.24% 494.61% 391.18% 76.47% 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 1.3664 1.2774 1.3845 1.3682 1.2907 1.1374 1.2621 1.33%
  YoY % 6.97% -7.74% 1.19% 6.00% 13.48% -9.88% -
  Horiz. % 108.26% 101.21% 109.70% 108.41% 102.27% 90.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.3800 1.1400 0.8400 0.8000 0.6600 0.5000 0.7900 -
P/RPS 3.80 5.47 3.32 2.85 2.95 5.98 3.58 1.00%
  YoY % -30.53% 64.76% 16.49% -3.39% -50.67% 67.04% -
  Horiz. % 106.15% 152.79% 92.74% 79.61% 82.40% 167.04% 100.00%
P/EPS 5.94 22.80 10.82 7.69 8.09 32.05 38.73 -26.83%
  YoY % -73.95% 110.72% 40.70% -4.94% -74.76% -17.25% -
  Horiz. % 15.34% 58.87% 27.94% 19.86% 20.89% 82.75% 100.00%
EY 16.84 4.39 9.24 13.00 12.36 3.12 2.58 36.69%
  YoY % 283.60% -52.49% -28.92% 5.18% 296.15% 20.93% -
  Horiz. % 652.71% 170.16% 358.14% 503.88% 479.07% 120.93% 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 0.96 0.84 0.58 0.57 0.50 0.44 0.63 7.27%
  YoY % 14.29% 44.83% 1.75% 14.00% 13.64% -30.16% -
  Horiz. % 152.38% 133.33% 92.06% 90.48% 79.37% 69.84% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 21/05/09 27/05/08 -
Price 1.5100 1.2000 0.8000 0.8300 0.6100 0.6200 0.7400 -
P/RPS 4.16 5.76 3.16 2.96 2.73 7.41 3.35 3.67%
  YoY % -27.78% 82.28% 6.76% 8.42% -63.16% 121.19% -
  Horiz. % 124.18% 171.94% 94.33% 88.36% 81.49% 221.19% 100.00%
P/EPS 6.50 24.00 10.31 7.98 7.48 39.74 36.27 -24.90%
  YoY % -72.92% 132.78% 29.20% 6.68% -81.18% 9.57% -
  Horiz. % 17.92% 66.17% 28.43% 22.00% 20.62% 109.57% 100.00%
EY 15.39 4.17 9.70 12.53 13.38 2.52 2.76 33.15%
  YoY % 269.06% -57.01% -22.59% -6.35% 430.95% -8.70% -
  Horiz. % 557.61% 151.09% 351.45% 453.99% 484.78% 91.30% 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 1.05 0.89 0.55 0.59 0.46 0.54 0.59 10.08%
  YoY % 17.98% 61.82% -6.78% 28.26% -14.81% -8.47% -
  Horiz. % 177.97% 150.85% 93.22% 100.00% 77.97% 91.53% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS