Highlights

[APEX] YoY Cumulative Quarter Result on 2012-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     242.41%    YoY -     70.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 32,755 60,934 50,075 35,872 40,239 34,105 26,268 3.75%
  YoY % -46.25% 21.69% 39.59% -10.85% 17.99% 29.83% -
  Horiz. % 124.70% 231.97% 190.63% 136.56% 153.19% 129.83% 100.00%
PBT 14,377 29,260 20,828 28,555 19,281 14,842 11,562 3.70%
  YoY % -50.86% 40.48% -27.06% 48.10% 29.91% 28.37% -
  Horiz. % 124.35% 253.07% 180.14% 246.97% 166.76% 128.37% 100.00%
Tax -2,554 -5,034 -4,025 -2,587 -4,057 -2,440 -1,802 5.98%
  YoY % 49.26% -25.07% -55.59% 36.23% -66.27% -35.41% -
  Horiz. % 141.73% 279.36% 223.36% 143.56% 225.14% 135.41% 100.00%
NP 11,823 24,226 16,803 25,968 15,224 12,402 9,760 3.25%
  YoY % -51.20% 44.18% -35.29% 70.57% 22.75% 27.07% -
  Horiz. % 121.14% 248.22% 172.16% 266.07% 155.98% 127.07% 100.00%
NP to SH 11,823 24,226 16,803 25,968 15,224 12,402 9,760 3.25%
  YoY % -51.20% 44.18% -35.29% 70.57% 22.75% 27.07% -
  Horiz. % 121.14% 248.22% 172.16% 266.07% 155.98% 127.07% 100.00%
Tax Rate 17.76 % 17.20 % 19.32 % 9.06 % 21.04 % 16.44 % 15.59 % 2.19%
  YoY % 3.26% -10.97% 113.25% -56.94% 27.98% 5.45% -
  Horiz. % 113.92% 110.33% 123.93% 58.11% 134.96% 105.45% 100.00%
Total Cost 20,932 36,708 33,272 9,904 25,015 21,703 16,508 4.03%
  YoY % -42.98% 10.33% 235.95% -60.41% 15.26% 31.47% -
  Horiz. % 126.80% 222.36% 201.55% 60.00% 151.53% 131.47% 100.00%
Net Worth 279,858 287,873 277,685 297,993 280,711 291,933 266,181 0.84%
  YoY % -2.78% 3.67% -6.81% 6.16% -3.84% 9.67% -
  Horiz. % 105.14% 108.15% 104.32% 111.95% 105.46% 109.67% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 279,858 287,873 277,685 297,993 280,711 291,933 266,181 0.84%
  YoY % -2.78% 3.67% -6.81% 6.16% -3.84% 9.67% -
  Horiz. % 105.14% 108.15% 104.32% 111.95% 105.46% 109.67% 100.00%
NOSH 202,795 202,728 202,689 202,716 204,899 207,045 211,255 -0.68%
  YoY % 0.03% 0.02% -0.01% -1.07% -1.04% -1.99% -
  Horiz. % 96.00% 95.96% 95.95% 95.96% 96.99% 98.01% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 36.10 % 39.76 % 33.56 % 72.39 % 37.83 % 36.36 % 37.16 % -0.48%
  YoY % -9.21% 18.47% -53.64% 91.36% 4.04% -2.15% -
  Horiz. % 97.15% 107.00% 90.31% 194.81% 101.80% 97.85% 100.00%
ROE 4.22 % 8.42 % 6.05 % 8.71 % 5.42 % 4.25 % 3.67 % 2.35%
  YoY % -49.88% 39.17% -30.54% 60.70% 27.53% 15.80% -
  Horiz. % 114.99% 229.43% 164.85% 237.33% 147.68% 115.80% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.15 30.06 24.71 17.70 19.64 16.47 12.43 4.46%
  YoY % -46.27% 21.65% 39.60% -9.88% 19.25% 32.50% -
  Horiz. % 129.93% 241.83% 198.79% 142.40% 158.00% 132.50% 100.00%
EPS 5.83 11.95 8.29 12.81 7.43 5.99 4.62 3.95%
  YoY % -51.21% 44.15% -35.28% 72.41% 24.04% 29.65% -
  Horiz. % 126.19% 258.66% 179.44% 277.27% 160.82% 129.65% 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 1.3800 1.4200 1.3700 1.4700 1.3700 1.4100 1.2600 1.53%
  YoY % -2.82% 3.65% -6.80% 7.30% -2.84% 11.90% -
  Horiz. % 109.52% 112.70% 108.73% 116.67% 108.73% 111.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.34 28.53 23.45 16.80 18.84 15.97 12.30 3.75%
  YoY % -46.23% 21.66% 39.58% -10.83% 17.97% 29.84% -
  Horiz. % 124.72% 231.95% 190.65% 136.59% 153.17% 129.84% 100.00%
EPS 5.54 11.34 7.87 12.16 7.13 5.81 4.57 3.26%
  YoY % -51.15% 44.09% -35.28% 70.55% 22.72% 27.13% -
  Horiz. % 121.23% 248.14% 172.21% 266.08% 156.02% 127.13% 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 1.3104 1.3480 1.3002 1.3953 1.3144 1.3670 1.2464 0.84%
  YoY % -2.79% 3.68% -6.82% 6.15% -3.85% 9.68% -
  Horiz. % 105.13% 108.15% 104.32% 111.95% 105.46% 109.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5500 1.5400 1.1700 1.1700 0.7500 0.6800 0.6000 -
P/RPS 9.60 5.12 4.74 6.61 3.82 4.13 4.83 12.12%
  YoY % 87.50% 8.02% -28.29% 73.04% -7.51% -14.49% -
  Horiz. % 198.76% 106.00% 98.14% 136.85% 79.09% 85.51% 100.00%
P/EPS 26.59 12.89 14.11 9.13 10.09 11.35 12.99 12.68%
  YoY % 106.28% -8.65% 54.55% -9.51% -11.10% -12.63% -
  Horiz. % 204.70% 99.23% 108.62% 70.28% 77.68% 87.37% 100.00%
EY 3.76 7.76 7.09 10.95 9.91 8.81 7.70 -11.26%
  YoY % -51.55% 9.45% -35.25% 10.49% 12.49% 14.42% -
  Horiz. % 48.83% 100.78% 92.08% 142.21% 128.70% 114.42% 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 1.12 1.08 0.85 0.80 0.55 0.48 0.48 15.16%
  YoY % 3.70% 27.06% 6.25% 45.45% 14.58% 0.00% -
  Horiz. % 233.33% 225.00% 177.08% 166.67% 114.58% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 -
Price 1.9200 1.5000 1.1900 1.1300 0.8100 0.7500 0.6000 -
P/RPS 11.89 4.99 4.82 6.39 4.12 4.55 4.83 16.19%
  YoY % 138.28% 3.53% -24.57% 55.10% -9.45% -5.80% -
  Horiz. % 246.17% 103.31% 99.79% 132.30% 85.30% 94.20% 100.00%
P/EPS 32.93 12.55 14.35 8.82 10.90 12.52 12.99 16.76%
  YoY % 162.39% -12.54% 62.70% -19.08% -12.94% -3.62% -
  Horiz. % 253.50% 96.61% 110.47% 67.90% 83.91% 96.38% 100.00%
EY 3.04 7.97 6.97 11.34 9.17 7.99 7.70 -14.34%
  YoY % -61.86% 14.35% -38.54% 23.66% 14.77% 3.77% -
  Horiz. % 39.48% 103.51% 90.52% 147.27% 119.09% 103.77% 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 1.39 1.06 0.87 0.77 0.59 0.53 0.48 19.38%
  YoY % 31.13% 21.84% 12.99% 30.51% 11.32% 10.42% -
  Horiz. % 289.58% 220.83% 181.25% 160.42% 122.92% 110.42% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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