Highlights

[APEX] YoY Cumulative 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 -     54.08%    YoY -     11.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 31,208 24,184 27,707 22,363 17,025 19,466 77,065 -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 13,068 9,302 12,922 8,446 7,283 1,990 15,758 -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 -2,463 -1,718 -3,123 -1,882 -1,410 -1,040 -3,722 -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 10,605 7,584 9,799 6,564 5,873 950 12,036 -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 10,605 7,584 9,799 6,564 5,873 1,220 9,240 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 20,603 16,600 17,908 15,799 11,152 18,516 65,029 -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 - 32,444 - - - - - -
  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 3.82 % 2.46 % 3.32 % 2.38 % 2.27 % 0.45 % 3.50 % 1.47%
  YoY % 55.28% -25.90% 39.50% 4.85% 404.44% -87.14% -
  Horiz. % 109.14% 70.29% 94.86% 68.00% 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 15.39 11.93 13.43 10.80 8.03 9.09 36.78 -13.50%
  YoY % 29.00% -11.17% 24.35% 34.50% -11.66% -75.29% -
  Horiz. % 41.84% 32.44% 36.51% 29.36% 21.83% 24.71% 100.00%
EPS 5.23 3.74 4.75 3.17 2.77 0.57 4.41 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 16.00 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 14.61 11.32 12.97 10.47 7.97 9.11 36.09 -13.98%
  YoY % 29.06% -12.72% 23.88% 31.37% -12.51% -74.76% -
  Horiz. % 40.48% 31.37% 35.94% 29.01% 22.08% 25.24% 100.00%
EPS 4.97 3.55 4.59 3.07 2.75 0.57 4.33 2.32%
  YoY % 40.00% -22.66% 49.51% 11.64% 382.46% -86.84% -
  Horiz. % 114.78% 81.99% 106.00% 70.90% 63.51% 13.16% 100.00%
DPS 0.00 15.19 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 7.67 8.64 6.40 6.11 8.09 7.59 2.37 21.60%
  YoY % -11.23% 35.00% 4.75% -24.47% 6.59% 220.25% -
  Horiz. % 323.63% 364.56% 270.04% 257.81% 341.35% 320.25% 100.00%
P/EPS 22.56 27.54 18.11 20.82 23.47 121.05 19.73 2.26%
  YoY % -18.08% 52.07% -13.02% -11.29% -80.61% 513.53% -
  Horiz. % 114.34% 139.58% 91.79% 105.52% 118.96% 613.53% 100.00%
EY 4.43 3.63 5.52 4.80 4.26 0.83 5.07 -2.22%
  YoY % 22.04% -34.24% 15.00% 12.68% 413.25% -83.63% -
  Horiz. % 87.38% 71.60% 108.88% 94.67% 84.02% 16.37% 100.00%
DY 0.00 15.53 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 8.19 10.40 5.73 6.48 7.97 6.71 1.98 26.67%
  YoY % -21.25% 81.50% -11.57% -18.70% 18.78% 238.89% -
  Horiz. % 413.64% 525.25% 289.39% 327.27% 402.53% 338.89% 100.00%
P/EPS 24.09 33.16 16.21 22.08 23.10 107.02 16.55 6.45%
  YoY % -27.35% 104.57% -26.59% -4.42% -78.42% 546.65% -
  Horiz. % 145.56% 200.36% 97.95% 133.41% 139.58% 646.65% 100.00%
EY 4.15 3.02 6.17 4.53 4.33 0.93 6.04 -6.06%
  YoY % 37.42% -51.05% 36.20% 4.62% 365.59% -84.60% -
  Horiz. % 68.71% 50.00% 102.15% 75.00% 71.69% 15.40% 100.00%
DY 0.00 12.90 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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