Highlights

[APEX] YoY Cumulative Quarter Result on 2012-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     0.46%    YoY -     42.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 45,923 72,203 68,056 47,376 51,369 47,723 36,598 3.85%
  YoY % -36.40% 6.09% 43.65% -7.77% 7.64% 30.40% -
  Horiz. % 125.48% 197.29% 185.96% 129.45% 140.36% 130.40% 100.00%
PBT 22,127 34,733 31,165 29,780 23,504 18,676 15,854 5.71%
  YoY % -36.29% 11.45% 4.65% 26.70% 25.85% 17.80% -
  Horiz. % 139.57% 219.08% 196.57% 187.84% 148.25% 117.80% 100.00%
Tax -3,709 -5,897 -5,738 -3,693 -5,148 -3,658 -505 39.40%
  YoY % 37.10% -2.77% -55.38% 28.26% -40.73% -624.36% -
  Horiz. % 734.46% 1,167.72% 1,136.24% 731.29% 1,019.41% 724.36% 100.00%
NP 18,418 28,836 25,427 26,087 18,356 15,018 15,349 3.08%
  YoY % -36.13% 13.41% -2.53% 42.12% 22.23% -2.16% -
  Horiz. % 119.99% 187.87% 165.66% 169.96% 119.59% 97.84% 100.00%
NP to SH 18,418 28,836 25,427 26,087 18,356 15,018 15,349 3.08%
  YoY % -36.13% 13.41% -2.53% 42.12% 22.23% -2.16% -
  Horiz. % 119.99% 187.87% 165.66% 169.96% 119.59% 97.84% 100.00%
Tax Rate 16.76 % 16.98 % 18.41 % 12.40 % 21.90 % 19.59 % 3.19 % 31.83%
  YoY % -1.30% -7.77% 48.47% -43.38% 11.79% 514.11% -
  Horiz. % 525.39% 532.29% 577.12% 388.71% 686.52% 614.11% 100.00%
Total Cost 27,505 43,367 42,629 21,289 33,013 32,705 21,249 4.39%
  YoY % -36.58% 1.73% 100.24% -35.51% 0.94% 53.91% -
  Horiz. % 129.44% 204.09% 200.62% 100.19% 155.36% 153.91% 100.00%
Net Worth 285,691 291,804 285,673 267,569 284,446 296,197 273,338 0.74%
  YoY % -2.09% 2.15% 6.77% -5.93% -3.97% 8.36% -
  Horiz. % 104.52% 106.76% 104.51% 97.89% 104.06% 108.36% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,130 24,317 16,208 42,567 8,185 6,213 6,307 8.21%
  YoY % -58.34% 50.03% -61.92% 420.04% 31.73% -1.49% -
  Horiz. % 160.61% 385.51% 256.96% 674.84% 129.77% 98.51% 100.00%
Div Payout % 55.01 % 84.33 % 63.75 % 163.18 % 44.59 % 41.38 % 41.10 % 4.98%
  YoY % -34.77% 32.28% -60.93% 265.96% 7.76% 0.68% -
  Horiz. % 133.84% 205.18% 155.11% 397.03% 108.49% 100.68% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 285,691 291,804 285,673 267,569 284,446 296,197 273,338 0.74%
  YoY % -2.09% 2.15% 6.77% -5.93% -3.97% 8.36% -
  Horiz. % 104.52% 106.76% 104.51% 97.89% 104.06% 108.36% 100.00%
NOSH 202,618 202,642 202,605 202,703 204,637 207,131 210,260 -0.61%
  YoY % -0.01% 0.02% -0.05% -0.94% -1.20% -1.49% -
  Horiz. % 96.37% 96.38% 96.36% 96.41% 97.33% 98.51% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 40.11 % 39.94 % 37.36 % 55.06 % 35.73 % 31.47 % 41.94 % -0.74%
  YoY % 0.43% 6.91% -32.15% 54.10% 13.54% -24.96% -
  Horiz. % 95.64% 95.23% 89.08% 131.28% 85.19% 75.04% 100.00%
ROE 6.45 % 9.88 % 8.90 % 9.75 % 6.45 % 5.07 % 5.62 % 2.32%
  YoY % -34.72% 11.01% -8.72% 51.16% 27.22% -9.79% -
  Horiz. % 114.77% 175.80% 158.36% 173.49% 114.77% 90.21% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.66 35.63 33.59 23.37 25.10 23.04 17.41 4.49%
  YoY % -36.40% 6.07% 43.73% -6.89% 8.94% 32.34% -
  Horiz. % 130.16% 204.65% 192.94% 134.23% 144.17% 132.34% 100.00%
EPS 9.09 14.23 12.55 12.87 8.97 7.25 7.31 3.70%
  YoY % -36.12% 13.39% -2.49% 43.48% 23.72% -0.82% -
  Horiz. % 124.35% 194.66% 171.68% 176.06% 122.71% 99.18% 100.00%
DPS 5.00 12.00 8.00 21.00 4.00 3.00 3.00 8.88%
  YoY % -58.33% 50.00% -61.90% 425.00% 33.33% 0.00% -
  Horiz. % 166.67% 400.00% 266.67% 700.00% 133.33% 100.00% 100.00%
NAPS 1.4100 1.4400 1.4100 1.3200 1.3900 1.4300 1.3000 1.36%
  YoY % -2.08% 2.13% 6.82% -5.04% -2.80% 10.00% -
  Horiz. % 108.46% 110.77% 108.46% 101.54% 106.92% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.50 33.81 31.87 22.18 24.05 22.35 17.14 3.85%
  YoY % -36.41% 6.09% 43.69% -7.78% 7.61% 30.40% -
  Horiz. % 125.44% 197.26% 185.94% 129.40% 140.32% 130.40% 100.00%
EPS 8.62 13.50 11.91 12.22 8.60 7.03 7.19 3.07%
  YoY % -36.15% 13.35% -2.54% 42.09% 22.33% -2.23% -
  Horiz. % 119.89% 187.76% 165.65% 169.96% 119.61% 97.77% 100.00%
DPS 4.74 11.39 7.59 19.93 3.83 2.91 2.95 8.22%
  YoY % -58.38% 50.07% -61.92% 420.37% 31.62% -1.36% -
  Horiz. % 160.68% 386.10% 257.29% 675.59% 129.83% 98.64% 100.00%
NAPS 1.3377 1.3664 1.3377 1.2529 1.3319 1.3869 1.2799 0.74%
  YoY % -2.10% 2.15% 6.77% -5.93% -3.97% 8.36% -
  Horiz. % 104.52% 106.76% 104.52% 97.89% 104.06% 108.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.9000 1.4500 1.1700 1.1000 0.8400 0.7700 0.6200 -
P/RPS 8.38 4.07 3.48 4.71 3.35 3.34 3.56 15.33%
  YoY % 105.90% 16.95% -26.11% 40.60% 0.30% -6.18% -
  Horiz. % 235.39% 114.33% 97.75% 132.30% 94.10% 93.82% 100.00%
P/EPS 20.90 10.19 9.32 8.55 9.36 10.62 8.49 16.19%
  YoY % 105.10% 9.33% 9.01% -8.65% -11.86% 25.09% -
  Horiz. % 246.17% 120.02% 109.78% 100.71% 110.25% 125.09% 100.00%
EY 4.78 9.81 10.73 11.70 10.68 9.42 11.77 -13.94%
  YoY % -51.27% -8.57% -8.29% 9.55% 13.38% -19.97% -
  Horiz. % 40.61% 83.35% 91.16% 99.41% 90.74% 80.03% 100.00%
DY 2.63 8.28 6.84 19.09 4.76 3.90 4.84 -9.66%
  YoY % -68.24% 21.05% -64.17% 301.05% 22.05% -19.42% -
  Horiz. % 54.34% 171.07% 141.32% 394.42% 98.35% 80.58% 100.00%
P/NAPS 1.35 1.01 0.83 0.83 0.60 0.54 0.48 18.80%
  YoY % 33.66% 21.69% 0.00% 38.33% 11.11% 12.50% -
  Horiz. % 281.25% 210.42% 172.92% 172.92% 125.00% 112.50% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 -
Price 1.8000 1.5000 1.2000 1.1000 0.8000 0.7700 0.6200 -
P/RPS 7.94 4.21 3.57 4.71 3.19 3.34 3.56 14.30%
  YoY % 88.60% 17.93% -24.20% 47.65% -4.49% -6.18% -
  Horiz. % 223.03% 118.26% 100.28% 132.30% 89.61% 93.82% 100.00%
P/EPS 19.80 10.54 9.56 8.55 8.92 10.62 8.49 15.15%
  YoY % 87.86% 10.25% 11.81% -4.15% -16.01% 25.09% -
  Horiz. % 233.22% 124.15% 112.60% 100.71% 105.06% 125.09% 100.00%
EY 5.05 9.49 10.46 11.70 11.21 9.42 11.77 -13.15%
  YoY % -46.79% -9.27% -10.60% 4.37% 19.00% -19.97% -
  Horiz. % 42.91% 80.63% 88.87% 99.41% 95.24% 80.03% 100.00%
DY 2.78 8.00 6.67 19.09 5.00 3.90 4.84 -8.82%
  YoY % -65.25% 19.94% -65.06% 281.80% 28.21% -19.42% -
  Horiz. % 57.44% 165.29% 137.81% 394.42% 103.31% 80.58% 100.00%
P/NAPS 1.28 1.04 0.85 0.83 0.58 0.54 0.48 17.75%
  YoY % 23.08% 22.35% 2.41% 43.10% 7.41% 12.50% -
  Horiz. % 266.67% 216.67% 177.08% 172.92% 120.83% 112.50% 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
 
 

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