Highlights

[APEX] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     91.71%    YoY -     -22.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 20,801 38,363 31,208 24,184 27,707 22,363 17,025 3.39%
  YoY % -45.78% 22.93% 29.04% -12.72% 23.90% 31.35% -
  Horiz. % 122.18% 225.33% 183.31% 142.05% 162.74% 131.35% 100.00%
PBT 7,876 19,421 13,068 9,302 12,922 8,446 7,283 1.31%
  YoY % -59.45% 48.61% 40.49% -28.01% 53.00% 15.97% -
  Horiz. % 108.14% 266.66% 179.43% 127.72% 177.43% 115.97% 100.00%
Tax -1,666 -3,204 -2,463 -1,718 -3,123 -1,882 -1,410 2.82%
  YoY % 48.00% -30.09% -43.36% 44.99% -65.94% -33.48% -
  Horiz. % 118.16% 227.23% 174.68% 121.84% 221.49% 133.48% 100.00%
NP 6,210 16,217 10,605 7,584 9,799 6,564 5,873 0.93%
  YoY % -61.71% 52.92% 39.83% -22.60% 49.28% 11.77% -
  Horiz. % 105.74% 276.13% 180.57% 129.13% 166.85% 111.77% 100.00%
NP to SH 6,210 16,217 10,605 7,584 9,799 6,564 5,873 0.93%
  YoY % -61.71% 52.92% 39.83% -22.60% 49.28% 11.77% -
  Horiz. % 105.74% 276.13% 180.57% 129.13% 166.85% 111.77% 100.00%
Tax Rate 21.15 % 16.50 % 18.85 % 18.47 % 24.17 % 22.28 % 19.36 % 1.48%
  YoY % 28.18% -12.47% 2.06% -23.58% 8.48% 15.08% -
  Horiz. % 109.25% 85.23% 97.37% 95.40% 124.85% 115.08% 100.00%
Total Cost 14,591 22,146 20,603 16,600 17,908 15,799 11,152 4.58%
  YoY % -34.11% 7.49% 24.11% -7.30% 13.35% 41.67% -
  Horiz. % 130.84% 198.58% 184.75% 148.85% 160.58% 141.67% 100.00%
Net Worth 273,970 295,960 277,798 308,226 295,001 275,398 258,666 0.96%
  YoY % -7.43% 6.54% -9.87% 4.48% 7.12% 6.47% -
  Horiz. % 105.92% 114.42% 107.40% 119.16% 114.05% 106.47% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 32,444 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 427.81 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 273,970 295,960 277,798 308,226 295,001 275,398 258,666 0.96%
  YoY % -7.43% 6.54% -9.87% 4.48% 7.12% 6.47% -
  Horiz. % 105.92% 114.42% 107.40% 119.16% 114.05% 106.47% 100.00%
NOSH 202,941 202,712 202,772 202,780 206,294 207,066 212,021 -0.73%
  YoY % 0.11% -0.03% -0.00% -1.70% -0.37% -2.34% -
  Horiz. % 95.72% 95.61% 95.64% 95.64% 97.30% 97.66% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 29.85 % 42.27 % 33.98 % 31.36 % 35.37 % 29.35 % 34.50 % -2.38%
  YoY % -29.38% 24.40% 8.35% -11.34% 20.51% -14.93% -
  Horiz. % 86.52% 122.52% 98.49% 90.90% 102.52% 85.07% 100.00%
ROE 2.27 % 5.48 % 3.82 % 2.46 % 3.32 % 2.38 % 2.27 % -
  YoY % -58.58% 43.46% 55.28% -25.90% 39.50% 4.85% -
  Horiz. % 100.00% 241.41% 168.28% 108.37% 146.26% 104.85% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.25 18.92 15.39 11.93 13.43 10.80 8.03 4.15%
  YoY % -45.82% 22.94% 29.00% -11.17% 24.35% 34.50% -
  Horiz. % 127.65% 235.62% 191.66% 148.57% 167.25% 134.50% 100.00%
EPS 3.06 8.00 5.23 3.74 4.75 3.17 2.77 1.67%
  YoY % -61.75% 52.96% 39.84% -21.26% 49.84% 14.44% -
  Horiz. % 110.47% 288.81% 188.81% 135.02% 171.48% 114.44% 100.00%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3500 1.4600 1.3700 1.5200 1.4300 1.3300 1.2200 1.70%
  YoY % -7.53% 6.57% -9.87% 6.29% 7.52% 9.02% -
  Horiz. % 110.66% 119.67% 112.30% 124.59% 117.21% 109.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.74 17.96 14.61 11.32 12.97 10.47 7.97 3.40%
  YoY % -45.77% 22.93% 29.06% -12.72% 23.88% 31.37% -
  Horiz. % 122.21% 225.35% 183.31% 142.03% 162.74% 131.37% 100.00%
EPS 2.91 7.59 4.97 3.55 4.59 3.07 2.75 0.95%
  YoY % -61.66% 52.72% 40.00% -22.66% 49.51% 11.64% -
  Horiz. % 105.82% 276.00% 180.73% 129.09% 166.91% 111.64% 100.00%
DPS 0.00 0.00 0.00 15.19 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2829 1.3858 1.3008 1.4433 1.3813 1.2895 1.2112 0.96%
  YoY % -7.43% 6.53% -9.87% 4.49% 7.12% 6.46% -
  Horiz. % 105.92% 114.42% 107.40% 119.16% 114.04% 106.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.3900 1.6000 1.1800 1.0300 0.8600 0.6600 0.6500 -
P/RPS 13.56 8.45 7.67 8.64 6.40 6.11 8.09 8.99%
  YoY % 60.47% 10.17% -11.23% 35.00% 4.75% -24.47% -
  Horiz. % 167.61% 104.45% 94.81% 106.80% 79.11% 75.53% 100.00%
P/EPS 45.42 20.00 22.56 27.54 18.11 20.82 23.47 11.63%
  YoY % 127.10% -11.35% -18.08% 52.07% -13.02% -11.29% -
  Horiz. % 193.52% 85.22% 96.12% 117.34% 77.16% 88.71% 100.00%
EY 2.20 5.00 4.43 3.63 5.52 4.80 4.26 -10.42%
  YoY % -56.00% 12.87% 22.04% -34.24% 15.00% 12.68% -
  Horiz. % 51.64% 117.37% 103.99% 85.21% 129.58% 112.68% 100.00%
DY 0.00 0.00 0.00 15.53 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.03 1.10 0.86 0.68 0.60 0.50 0.53 11.70%
  YoY % -6.36% 27.91% 26.47% 13.33% 20.00% -5.66% -
  Horiz. % 194.34% 207.55% 162.26% 128.30% 113.21% 94.34% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 13/08/14 20/08/13 28/08/12 25/08/11 23/08/10 20/08/09 -
Price 1.4500 1.4000 1.2600 1.2400 0.7700 0.7000 0.6400 -
P/RPS 14.15 7.40 8.19 10.40 5.73 6.48 7.97 10.03%
  YoY % 91.22% -9.65% -21.25% 81.50% -11.57% -18.70% -
  Horiz. % 177.54% 92.85% 102.76% 130.49% 71.89% 81.30% 100.00%
P/EPS 47.39 17.50 24.09 33.16 16.21 22.08 23.10 12.72%
  YoY % 170.80% -27.36% -27.35% 104.57% -26.59% -4.42% -
  Horiz. % 205.15% 75.76% 104.29% 143.55% 70.17% 95.58% 100.00%
EY 2.11 5.71 4.15 3.02 6.17 4.53 4.33 -11.29%
  YoY % -63.05% 37.59% 37.42% -51.05% 36.20% 4.62% -
  Horiz. % 48.73% 131.87% 95.84% 69.75% 142.49% 104.62% 100.00%
DY 0.00 0.00 0.00 12.90 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.07 0.96 0.92 0.82 0.54 0.53 0.52 12.77%
  YoY % 11.46% 4.35% 12.20% 51.85% 1.89% 1.92% -
  Horiz. % 205.77% 184.62% 176.92% 157.69% 103.85% 101.92% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS