Highlights

[APEX] YoY Annualized Quarter 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 -     -13.79%    YoY -     -26.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 41,612 73,644 42,120 51,564 58,140 46,660 17,824 15.17%
  YoY % -43.50% 74.84% -18.32% -11.31% 24.60% 161.78% -
  Horiz. % 233.46% 413.17% 236.31% 289.30% 326.19% 261.78% 100.00%
PBT 16,600 54,796 13,464 20,936 28,968 21,508 3,588 29.07%
  YoY % -69.71% 306.98% -35.69% -27.73% 34.68% 499.44% -
  Horiz. % 462.65% 1,527.20% 375.25% 583.50% 807.36% 599.44% 100.00%
Tax -3,612 -7,700 -3,360 -5,112 -7,416 -4,468 -264 54.62%
  YoY % 53.09% -129.17% 34.27% 31.07% -65.98% -1,592.42% -
  Horiz. % 1,368.18% 2,916.67% 1,272.73% 1,936.36% 2,809.09% 1,692.42% 100.00%
NP 12,988 47,096 10,104 15,824 21,552 17,040 3,324 25.49%
  YoY % -72.42% 366.11% -36.15% -26.58% 26.48% 412.64% -
  Horiz. % 390.73% 1,416.85% 303.97% 476.05% 648.38% 512.64% 100.00%
NP to SH 12,988 47,096 10,104 15,824 21,552 17,040 3,324 25.49%
  YoY % -72.42% 366.11% -36.15% -26.58% 26.48% 412.64% -
  Horiz. % 390.73% 1,416.85% 303.97% 476.05% 648.38% 512.64% 100.00%
Tax Rate 21.76 % 14.05 % 24.96 % 24.42 % 25.60 % 20.77 % 7.36 % 19.79%
  YoY % 54.88% -43.71% 2.21% -4.61% 23.25% 182.20% -
  Horiz. % 295.65% 190.90% 339.13% 331.79% 347.83% 282.20% 100.00%
Total Cost 28,624 26,548 32,016 35,740 36,588 29,620 14,500 12.00%
  YoY % 7.82% -17.08% -10.42% -2.32% 23.52% 104.28% -
  Horiz. % 197.41% 183.09% 220.80% 246.48% 252.33% 204.28% 100.00%
Net Worth 282,083 291,816 272,808 295,680 292,195 275,647 242,907 2.52%
  YoY % -3.34% 6.97% -7.74% 1.19% 6.00% 13.48% -
  Horiz. % 116.13% 120.13% 112.31% 121.73% 120.29% 113.48% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 282,083 291,816 272,808 295,680 292,195 275,647 242,907 2.52%
  YoY % -3.34% 6.97% -7.74% 1.19% 6.00% 13.48% -
  Horiz. % 116.13% 120.13% 112.31% 121.73% 120.29% 113.48% 100.00%
NOSH 202,937 202,650 202,080 203,917 207,230 208,823 213,076 -0.81%
  YoY % 0.14% 0.28% -0.90% -1.60% -0.76% -2.00% -
  Horiz. % 95.24% 95.11% 94.84% 95.70% 97.26% 98.00% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 31.21 % 63.95 % 23.99 % 30.69 % 37.07 % 36.52 % 18.65 % 8.96%
  YoY % -51.20% 166.57% -21.83% -17.21% 1.51% 95.82% -
  Horiz. % 167.35% 342.90% 128.63% 164.56% 198.77% 195.82% 100.00%
ROE 4.60 % 16.14 % 3.70 % 5.35 % 7.38 % 6.18 % 1.37 % 22.36%
  YoY % -71.50% 336.22% -30.84% -27.51% 19.42% 351.09% -
  Horiz. % 335.77% 1,178.10% 270.07% 390.51% 538.69% 451.09% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 20.50 36.34 20.84 25.29 28.06 22.34 8.37 16.09%
  YoY % -43.59% 74.38% -17.60% -9.87% 25.60% 166.91% -
  Horiz. % 244.92% 434.17% 248.98% 302.15% 335.24% 266.91% 100.00%
EPS 6.40 23.24 5.00 7.76 10.40 8.16 1.56 26.51%
  YoY % -72.46% 364.80% -35.57% -25.38% 27.45% 423.08% -
  Horiz. % 410.26% 1,489.74% 320.51% 497.44% 666.67% 523.08% 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 1.3900 1.4400 1.3500 1.4500 1.4100 1.3200 1.1400 3.36%
  YoY % -3.47% 6.67% -6.90% 2.84% 6.82% 15.79% -
  Horiz. % 121.93% 126.32% 118.42% 127.19% 123.68% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.48 34.48 19.72 24.14 27.22 21.85 8.35 15.16%
  YoY % -43.50% 74.85% -18.31% -11.32% 24.58% 161.68% -
  Horiz. % 233.29% 412.93% 236.17% 289.10% 325.99% 261.68% 100.00%
EPS 6.08 22.05 4.73 7.41 10.09 7.98 1.56 25.43%
  YoY % -72.43% 366.17% -36.17% -26.56% 26.44% 411.54% -
  Horiz. % 389.74% 1,413.46% 303.21% 475.00% 646.79% 511.54% 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 1.3208 1.3664 1.2774 1.3845 1.3682 1.2907 1.1374 2.52%
  YoY % -3.34% 6.97% -7.74% 1.19% 6.00% 13.48% -
  Horiz. % 116.12% 120.13% 112.31% 121.72% 120.29% 113.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4200 1.3800 1.1400 0.8400 0.8000 0.6600 0.5000 -
P/RPS 6.93 3.80 5.47 3.32 2.85 2.95 5.98 2.49%
  YoY % 82.37% -30.53% 64.76% 16.49% -3.39% -50.67% -
  Horiz. % 115.89% 63.55% 91.47% 55.52% 47.66% 49.33% 100.00%
P/EPS 22.19 5.94 22.80 10.82 7.69 8.09 32.05 -5.94%
  YoY % 273.57% -73.95% 110.72% 40.70% -4.94% -74.76% -
  Horiz. % 69.24% 18.53% 71.14% 33.76% 23.99% 25.24% 100.00%
EY 4.51 16.84 4.39 9.24 13.00 12.36 3.12 6.33%
  YoY % -73.22% 283.60% -52.49% -28.92% 5.18% 296.15% -
  Horiz. % 144.55% 539.74% 140.71% 296.15% 416.67% 396.15% 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 1.02 0.96 0.84 0.58 0.57 0.50 0.44 15.04%
  YoY % 6.25% 14.29% 44.83% 1.75% 14.00% 13.64% -
  Horiz. % 231.82% 218.18% 190.91% 131.82% 129.55% 113.64% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 21/05/09 -
Price 1.4300 1.5100 1.2000 0.8000 0.8300 0.6100 0.6200 -
P/RPS 6.97 4.16 5.76 3.16 2.96 2.73 7.41 -1.01%
  YoY % 67.55% -27.78% 82.28% 6.76% 8.42% -63.16% -
  Horiz. % 94.06% 56.14% 77.73% 42.65% 39.95% 36.84% 100.00%
P/EPS 22.34 6.50 24.00 10.31 7.98 7.48 39.74 -9.15%
  YoY % 243.69% -72.92% 132.78% 29.20% 6.68% -81.18% -
  Horiz. % 56.22% 16.36% 60.39% 25.94% 20.08% 18.82% 100.00%
EY 4.48 15.39 4.17 9.70 12.53 13.38 2.52 10.06%
  YoY % -70.89% 269.06% -57.01% -22.59% -6.35% 430.95% -
  Horiz. % 177.78% 610.71% 165.48% 384.92% 497.22% 530.95% 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 1.03 1.05 0.89 0.55 0.59 0.46 0.54 11.36%
  YoY % -1.90% 17.98% 61.82% -6.78% 28.26% -14.81% -
  Horiz. % 190.74% 194.44% 164.81% 101.85% 109.26% 85.19% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS