Highlights

[APEX] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     55.36%    YoY -     22.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 60,934 50,075 35,872 40,239 34,105 26,268 26,822 14.65%
  YoY % 21.69% 39.59% -10.85% 17.99% 29.83% -2.07% -
  Horiz. % 227.18% 186.69% 133.74% 150.02% 127.15% 97.93% 100.00%
PBT 29,260 20,828 28,555 19,281 14,842 11,562 4,442 36.89%
  YoY % 40.48% -27.06% 48.10% 29.91% 28.37% 160.29% -
  Horiz. % 658.71% 468.89% 642.84% 434.06% 334.13% 260.29% 100.00%
Tax -5,034 -4,025 -2,587 -4,057 -2,440 -1,802 -1,322 24.95%
  YoY % -25.07% -55.59% 36.23% -66.27% -35.41% -36.31% -
  Horiz. % 380.79% 304.46% 195.69% 306.88% 184.57% 136.31% 100.00%
NP 24,226 16,803 25,968 15,224 12,402 9,760 3,120 40.70%
  YoY % 44.18% -35.29% 70.57% 22.75% 27.07% 212.82% -
  Horiz. % 776.47% 538.56% 832.31% 487.95% 397.50% 312.82% 100.00%
NP to SH 24,226 16,803 25,968 15,224 12,402 9,760 3,382 38.82%
  YoY % 44.18% -35.29% 70.57% 22.75% 27.07% 188.59% -
  Horiz. % 716.32% 496.84% 767.83% 450.15% 366.71% 288.59% 100.00%
Tax Rate 17.20 % 19.32 % 9.06 % 21.04 % 16.44 % 15.59 % 29.76 % -8.73%
  YoY % -10.97% 113.25% -56.94% 27.98% 5.45% -47.61% -
  Horiz. % 57.80% 64.92% 30.44% 70.70% 55.24% 52.39% 100.00%
Total Cost 36,708 33,272 9,904 25,015 21,703 16,508 23,702 7.56%
  YoY % 10.33% 235.95% -60.41% 15.26% 31.47% -30.35% -
  Horiz. % 154.87% 140.38% 41.79% 105.54% 91.57% 69.65% 100.00%
Net Worth 287,873 277,685 297,993 280,711 291,933 266,181 265,880 1.33%
  YoY % 3.67% -6.81% 6.16% -3.84% 9.67% 0.11% -
  Horiz. % 108.27% 104.44% 112.08% 105.58% 109.80% 100.11% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 287,873 277,685 297,993 280,711 291,933 266,181 265,880 1.33%
  YoY % 3.67% -6.81% 6.16% -3.84% 9.67% 0.11% -
  Horiz. % 108.27% 104.44% 112.08% 105.58% 109.80% 100.11% 100.00%
NOSH 202,728 202,689 202,716 204,899 207,045 211,255 212,704 -0.80%
  YoY % 0.02% -0.01% -1.07% -1.04% -1.99% -0.68% -
  Horiz. % 95.31% 95.29% 95.30% 96.33% 97.34% 99.32% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 39.76 % 33.56 % 72.39 % 37.83 % 36.36 % 37.16 % 11.63 % 22.73%
  YoY % 18.47% -53.64% 91.36% 4.04% -2.15% 219.52% -
  Horiz. % 341.87% 288.56% 622.44% 325.28% 312.64% 319.52% 100.00%
ROE 8.42 % 6.05 % 8.71 % 5.42 % 4.25 % 3.67 % 1.27 % 37.04%
  YoY % 39.17% -30.54% 60.70% 27.53% 15.80% 188.98% -
  Horiz. % 662.99% 476.38% 685.83% 426.77% 334.65% 288.98% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.06 24.71 17.70 19.64 16.47 12.43 12.61 15.57%
  YoY % 21.65% 39.60% -9.88% 19.25% 32.50% -1.43% -
  Horiz. % 238.38% 195.96% 140.36% 155.75% 130.61% 98.57% 100.00%
EPS 11.95 8.29 12.81 7.43 5.99 4.62 1.59 39.94%
  YoY % 44.15% -35.28% 72.41% 24.04% 29.65% 190.57% -
  Horiz. % 751.57% 521.38% 805.66% 467.30% 376.73% 290.57% 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 1.4200 1.3700 1.4700 1.3700 1.4100 1.2600 1.2500 2.15%
  YoY % 3.65% -6.80% 7.30% -2.84% 11.90% 0.80% -
  Horiz. % 113.60% 109.60% 117.60% 109.60% 112.80% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 28.53 23.45 16.80 18.84 15.97 12.30 12.56 14.65%
  YoY % 21.66% 39.58% -10.83% 17.97% 29.84% -2.07% -
  Horiz. % 227.15% 186.70% 133.76% 150.00% 127.15% 97.93% 100.00%
EPS 11.34 7.87 12.16 7.13 5.81 4.57 1.58 38.87%
  YoY % 44.09% -35.28% 70.55% 22.72% 27.13% 189.24% -
  Horiz. % 717.72% 498.10% 769.62% 451.27% 367.72% 289.24% 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 1.3480 1.3002 1.3953 1.3144 1.3670 1.2464 1.2450 1.33%
  YoY % 3.68% -6.82% 6.15% -3.85% 9.68% 0.11% -
  Horiz. % 108.27% 104.43% 112.07% 105.57% 109.80% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.5400 1.1700 1.1700 0.7500 0.6800 0.6000 0.6100 -
P/RPS 5.12 4.74 6.61 3.82 4.13 4.83 4.84 0.94%
  YoY % 8.02% -28.29% 73.04% -7.51% -14.49% -0.21% -
  Horiz. % 105.79% 97.93% 136.57% 78.93% 85.33% 99.79% 100.00%
P/EPS 12.89 14.11 9.13 10.09 11.35 12.99 38.36 -16.61%
  YoY % -8.65% 54.55% -9.51% -11.10% -12.63% -66.14% -
  Horiz. % 33.60% 36.78% 23.80% 26.30% 29.59% 33.86% 100.00%
EY 7.76 7.09 10.95 9.91 8.81 7.70 2.61 19.90%
  YoY % 9.45% -35.25% 10.49% 12.49% 14.42% 195.02% -
  Horiz. % 297.32% 271.65% 419.54% 379.69% 337.55% 295.02% 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 1.08 0.85 0.80 0.55 0.48 0.48 0.49 14.07%
  YoY % 27.06% 6.25% 45.45% 14.58% 0.00% -2.04% -
  Horiz. % 220.41% 173.47% 163.27% 112.24% 97.96% 97.96% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 -
Price 1.5000 1.1900 1.1300 0.8100 0.7500 0.6000 0.5600 -
P/RPS 4.99 4.82 6.39 4.12 4.55 4.83 4.44 1.96%
  YoY % 3.53% -24.57% 55.10% -9.45% -5.80% 8.78% -
  Horiz. % 112.39% 108.56% 143.92% 92.79% 102.48% 108.78% 100.00%
P/EPS 12.55 14.35 8.82 10.90 12.52 12.99 35.22 -15.79%
  YoY % -12.54% 62.70% -19.08% -12.94% -3.62% -63.12% -
  Horiz. % 35.63% 40.74% 25.04% 30.95% 35.55% 36.88% 100.00%
EY 7.97 6.97 11.34 9.17 7.99 7.70 2.84 18.76%
  YoY % 14.35% -38.54% 23.66% 14.77% 3.77% 171.13% -
  Horiz. % 280.63% 245.42% 399.30% 322.89% 281.34% 271.13% 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 1.06 0.87 0.77 0.59 0.53 0.48 0.45 15.34%
  YoY % 21.84% 12.99% 30.51% 11.32% 10.42% 6.67% -
  Horiz. % 235.56% 193.33% 171.11% 131.11% 117.78% 106.67% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers