Highlights

[APEX] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     20.57%    YoY -     22.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 72,203 68,056 47,376 51,369 47,723 36,598 37,941 11.31%
  YoY % 6.09% 43.65% -7.77% 7.64% 30.40% -3.54% -
  Horiz. % 190.30% 179.37% 124.87% 135.39% 125.78% 96.46% 100.00%
PBT 34,733 31,165 29,780 23,504 18,676 15,854 -18,187 -
  YoY % 11.45% 4.65% 26.70% 25.85% 17.80% 187.17% -
  Horiz. % -190.98% -171.36% -163.74% -129.24% -102.69% -87.17% 100.00%
Tax -5,897 -5,738 -3,693 -5,148 -3,658 -505 -1,334 28.09%
  YoY % -2.77% -55.38% 28.26% -40.73% -624.36% 62.14% -
  Horiz. % 442.05% 430.13% 276.84% 385.91% 274.21% 37.86% 100.00%
NP 28,836 25,427 26,087 18,356 15,018 15,349 -19,521 -
  YoY % 13.41% -2.53% 42.12% 22.23% -2.16% 178.63% -
  Horiz. % -147.72% -130.25% -133.64% -94.03% -76.93% -78.63% 100.00%
NP to SH 28,836 25,427 26,087 18,356 15,018 15,349 -19,280 -
  YoY % 13.41% -2.53% 42.12% 22.23% -2.16% 179.61% -
  Horiz. % -149.56% -131.88% -135.31% -95.21% -77.89% -79.61% 100.00%
Tax Rate 16.98 % 18.41 % 12.40 % 21.90 % 19.59 % 3.19 % - % -
  YoY % -7.77% 48.47% -43.38% 11.79% 514.11% 0.00% -
  Horiz. % 532.29% 577.12% 388.71% 686.52% 614.11% 100.00% -
Total Cost 43,367 42,629 21,289 33,013 32,705 21,249 57,462 -4.58%
  YoY % 1.73% 100.24% -35.51% 0.94% 53.91% -63.02% -
  Horiz. % 75.47% 74.19% 37.05% 57.45% 56.92% 36.98% 100.00%
Net Worth 291,804 285,673 267,569 284,446 296,197 273,338 239,520 3.34%
  YoY % 2.15% 6.77% -5.93% -3.97% 8.36% 14.12% -
  Horiz. % 121.83% 119.27% 111.71% 118.76% 123.66% 114.12% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 24,317 16,208 42,567 8,185 6,213 6,307 2,119 50.15%
  YoY % 50.03% -61.92% 420.04% 31.73% -1.49% 197.59% -
  Horiz. % 1,147.22% 764.68% 2,008.25% 386.17% 293.16% 297.59% 100.00%
Div Payout % 84.33 % 63.75 % 163.18 % 44.59 % 41.38 % 41.10 % - % -
  YoY % 32.28% -60.93% 265.96% 7.76% 0.68% 0.00% -
  Horiz. % 205.18% 155.11% 397.03% 108.49% 100.68% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 291,804 285,673 267,569 284,446 296,197 273,338 239,520 3.34%
  YoY % 2.15% 6.77% -5.93% -3.97% 8.36% 14.12% -
  Horiz. % 121.83% 119.27% 111.71% 118.76% 123.66% 114.12% 100.00%
NOSH 202,642 202,605 202,703 204,637 207,131 210,260 211,965 -0.75%
  YoY % 0.02% -0.05% -0.94% -1.20% -1.49% -0.80% -
  Horiz. % 95.60% 95.58% 95.63% 96.54% 97.72% 99.20% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 39.94 % 37.36 % 55.06 % 35.73 % 31.47 % 41.94 % -51.45 % -
  YoY % 6.91% -32.15% 54.10% 13.54% -24.96% 181.52% -
  Horiz. % -77.63% -72.61% -107.02% -69.45% -61.17% -81.52% 100.00%
ROE 9.88 % 8.90 % 9.75 % 6.45 % 5.07 % 5.62 % -8.05 % -
  YoY % 11.01% -8.72% 51.16% 27.22% -9.79% 169.81% -
  Horiz. % -122.73% -110.56% -121.12% -80.12% -62.98% -69.81% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 35.63 33.59 23.37 25.10 23.04 17.41 17.90 12.15%
  YoY % 6.07% 43.73% -6.89% 8.94% 32.34% -2.74% -
  Horiz. % 199.05% 187.65% 130.56% 140.22% 128.72% 97.26% 100.00%
EPS 14.23 12.55 12.87 8.97 7.25 7.31 -9.09 -
  YoY % 13.39% -2.49% 43.48% 23.72% -0.82% 180.42% -
  Horiz. % -156.55% -138.06% -141.58% -98.68% -79.76% -80.42% 100.00%
DPS 12.00 8.00 21.00 4.00 3.00 3.00 1.00 51.28%
  YoY % 50.00% -61.90% 425.00% 33.33% 0.00% 200.00% -
  Horiz. % 1,200.00% 800.00% 2,100.00% 400.00% 300.00% 300.00% 100.00%
NAPS 1.4400 1.4100 1.3200 1.3900 1.4300 1.3000 1.1300 4.12%
  YoY % 2.13% 6.82% -5.04% -2.80% 10.00% 15.04% -
  Horiz. % 127.43% 124.78% 116.81% 123.01% 126.55% 115.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.81 31.87 22.18 24.05 22.35 17.14 17.77 11.31%
  YoY % 6.09% 43.69% -7.78% 7.61% 30.40% -3.55% -
  Horiz. % 190.26% 179.35% 124.82% 135.34% 125.77% 96.45% 100.00%
EPS 13.50 11.91 12.22 8.60 7.03 7.19 -9.03 -
  YoY % 13.35% -2.54% 42.09% 22.33% -2.23% 179.62% -
  Horiz. % -149.50% -131.89% -135.33% -95.24% -77.85% -79.62% 100.00%
DPS 11.39 7.59 19.93 3.83 2.91 2.95 0.99 50.22%
  YoY % 50.07% -61.92% 420.37% 31.62% -1.36% 197.98% -
  Horiz. % 1,150.51% 766.67% 2,013.13% 386.87% 293.94% 297.98% 100.00%
NAPS 1.3664 1.3377 1.2529 1.3319 1.3869 1.2799 1.1215 3.35%
  YoY % 2.15% 6.77% -5.93% -3.97% 8.36% 14.12% -
  Horiz. % 121.84% 119.28% 111.72% 118.76% 123.66% 114.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.4500 1.1700 1.1000 0.8400 0.7700 0.6200 0.5000 -
P/RPS 4.07 3.48 4.71 3.35 3.34 3.56 2.79 6.49%
  YoY % 16.95% -26.11% 40.60% 0.30% -6.18% 27.60% -
  Horiz. % 145.88% 124.73% 168.82% 120.07% 119.71% 127.60% 100.00%
P/EPS 10.19 9.32 8.55 9.36 10.62 8.49 -5.50 -
  YoY % 9.33% 9.01% -8.65% -11.86% 25.09% 254.36% -
  Horiz. % -185.27% -169.45% -155.45% -170.18% -193.09% -154.36% 100.00%
EY 9.81 10.73 11.70 10.68 9.42 11.77 -18.19 -
  YoY % -8.57% -8.29% 9.55% 13.38% -19.97% 164.71% -
  Horiz. % -53.93% -58.99% -64.32% -58.71% -51.79% -64.71% 100.00%
DY 8.28 6.84 19.09 4.76 3.90 4.84 2.00 26.70%
  YoY % 21.05% -64.17% 301.05% 22.05% -19.42% 142.00% -
  Horiz. % 414.00% 342.00% 954.50% 238.00% 195.00% 242.00% 100.00%
P/NAPS 1.01 0.83 0.83 0.60 0.54 0.48 0.44 14.85%
  YoY % 21.69% 0.00% 38.33% 11.11% 12.50% 9.09% -
  Horiz. % 229.55% 188.64% 188.64% 136.36% 122.73% 109.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 -
Price 1.5000 1.2000 1.1000 0.8000 0.7700 0.6200 0.5500 -
P/RPS 4.21 3.57 4.71 3.19 3.34 3.56 3.07 5.40%
  YoY % 17.93% -24.20% 47.65% -4.49% -6.18% 15.96% -
  Horiz. % 137.13% 116.29% 153.42% 103.91% 108.79% 115.96% 100.00%
P/EPS 10.54 9.56 8.55 8.92 10.62 8.49 -6.05 -
  YoY % 10.25% 11.81% -4.15% -16.01% 25.09% 240.33% -
  Horiz. % -174.21% -158.02% -141.32% -147.44% -175.54% -140.33% 100.00%
EY 9.49 10.46 11.70 11.21 9.42 11.77 -16.54 -
  YoY % -9.27% -10.60% 4.37% 19.00% -19.97% 171.16% -
  Horiz. % -57.38% -63.24% -70.74% -67.78% -56.95% -71.16% 100.00%
DY 8.00 6.67 19.09 5.00 3.90 4.84 1.82 27.97%
  YoY % 19.94% -65.06% 281.80% 28.21% -19.42% 165.93% -
  Horiz. % 439.56% 366.48% 1,048.90% 274.73% 214.29% 265.93% 100.00%
P/NAPS 1.04 0.85 0.83 0.58 0.54 0.48 0.49 13.36%
  YoY % 22.35% 2.41% 43.10% 7.41% 12.50% -2.04% -
  Horiz. % 212.24% 173.47% 169.39% 118.37% 110.20% 97.96% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS