Highlights

[APEX] YoY Quarter Result on 2010-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -45.92%    YoY -     -54.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 20,678 11,293 13,172 10,698 12,569 7,652 40,034 -10.42%
  YoY % 83.10% -14.27% 23.13% -14.89% 64.26% -80.89% -
  Horiz. % 51.65% 28.21% 32.90% 26.72% 31.40% 19.11% 100.00%
PBT 9,702 4,068 5,680 3,069 6,386 426 7,010 5.56%
  YoY % 138.50% -28.38% 85.08% -51.94% 1,399.06% -93.92% -
  Horiz. % 138.40% 58.03% 81.03% 43.78% 91.10% 6.08% 100.00%
Tax -1,623 -440 -1,269 -765 -1,344 -349 -1,678 -0.55%
  YoY % -268.86% 65.33% -65.88% 43.08% -285.10% 79.20% -
  Horiz. % 96.72% 26.22% 75.63% 45.59% 80.10% 20.80% 100.00%
NP 8,079 3,628 4,411 2,304 5,042 77 5,332 7.16%
  YoY % 122.68% -17.75% 91.45% -54.30% 6,448.05% -98.56% -
  Horiz. % 151.52% 68.04% 82.73% 43.21% 94.56% 1.44% 100.00%
NP to SH 8,079 3,628 4,411 2,304 5,042 129 4,223 11.41%
  YoY % 122.68% -17.75% 91.45% -54.30% 3,808.53% -96.95% -
  Horiz. % 191.31% 85.91% 104.45% 54.56% 119.39% 3.05% 100.00%
Tax Rate 16.73 % 10.82 % 22.34 % 24.93 % 21.05 % 81.92 % 23.94 % -5.79%
  YoY % 54.62% -51.57% -10.39% 18.43% -74.30% 242.19% -
  Horiz. % 69.88% 45.20% 93.32% 104.14% 87.93% 342.19% 100.00%
Total Cost 12,599 7,665 8,761 8,394 7,527 7,575 34,702 -15.52%
  YoY % 64.37% -12.51% 4.37% 11.52% -0.63% -78.17% -
  Horiz. % 36.31% 22.09% 25.25% 24.19% 21.69% 21.83% 100.00%
Net Worth 277,399 308,075 294,753 276,064 258,455 273,050 263,414 0.87%
  YoY % -9.96% 4.52% 6.77% 6.81% -5.35% 3.66% -
  Horiz. % 105.31% 116.95% 111.90% 104.80% 98.12% 103.66% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 32,429 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 893.85 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 277,399 308,075 294,753 276,064 258,455 273,050 263,414 0.87%
  YoY % -9.96% 4.52% 6.77% 6.81% -5.35% 3.66% -
  Horiz. % 105.31% 116.95% 111.90% 104.80% 98.12% 103.66% 100.00%
NOSH 202,481 202,681 206,121 207,567 211,848 215,000 209,059 -0.53%
  YoY % -0.10% -1.67% -0.70% -2.02% -1.47% 2.84% -
  Horiz. % 96.85% 96.95% 98.59% 99.29% 101.33% 102.84% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 39.07 % 32.13 % 33.49 % 21.54 % 40.11 % 1.01 % 13.32 % 19.62%
  YoY % 21.60% -4.06% 55.48% -46.30% 3,871.29% -92.42% -
  Horiz. % 293.32% 241.22% 251.43% 161.71% 301.13% 7.58% 100.00%
ROE 2.91 % 1.18 % 1.50 % 0.83 % 1.95 % 0.05 % 1.60 % 10.47%
  YoY % 146.61% -21.33% 80.72% -57.44% 3,800.00% -96.88% -
  Horiz. % 181.88% 73.75% 93.75% 51.87% 121.88% 3.12% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.21 5.57 6.39 5.15 5.93 3.56 19.15 -9.94%
  YoY % 83.30% -12.83% 24.08% -13.15% 66.57% -81.41% -
  Horiz. % 53.32% 29.09% 33.37% 26.89% 30.97% 18.59% 100.00%
EPS 3.99 1.79 2.14 1.11 2.38 0.06 2.02 12.00%
  YoY % 122.91% -16.36% 92.79% -53.36% 3,866.67% -97.03% -
  Horiz. % 197.52% 88.61% 105.94% 54.95% 117.82% 2.97% 100.00%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3700 1.5200 1.4300 1.3300 1.2200 1.2700 1.2600 1.40%
  YoY % -9.87% 6.29% 7.52% 9.02% -3.94% 0.79% -
  Horiz. % 108.73% 120.63% 113.49% 105.56% 96.83% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.68 5.29 6.17 5.01 5.89 3.58 18.75 -10.42%
  YoY % 82.99% -14.26% 23.15% -14.94% 64.53% -80.91% -
  Horiz. % 51.63% 28.21% 32.91% 26.72% 31.41% 19.09% 100.00%
EPS 3.78 1.70 2.07 1.08 2.36 0.06 1.98 11.37%
  YoY % 122.35% -17.87% 91.67% -54.24% 3,833.33% -96.97% -
  Horiz. % 190.91% 85.86% 104.55% 54.55% 119.19% 3.03% 100.00%
DPS 0.00 15.18 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.2989 1.4426 1.3802 1.2927 1.2102 1.2785 1.2334 0.87%
  YoY % -9.96% 4.52% 6.77% 6.82% -5.34% 3.66% -
  Horiz. % 105.31% 116.96% 111.90% 104.81% 98.12% 103.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.1800 1.0300 0.8600 0.6600 0.6500 0.6900 0.8700 -
P/RPS 11.55 18.49 13.46 12.81 10.96 19.39 4.54 16.82%
  YoY % -37.53% 37.37% 5.07% 16.88% -43.48% 327.09% -
  Horiz. % 254.41% 407.27% 296.48% 282.16% 241.41% 427.09% 100.00%
P/EPS 29.57 57.54 40.19 59.46 27.31 1,150.00 43.07 -6.07%
  YoY % -48.61% 43.17% -32.41% 117.72% -97.63% 2,570.07% -
  Horiz. % 68.66% 133.60% 93.31% 138.05% 63.41% 2,670.07% 100.00%
EY 3.38 1.74 2.49 1.68 3.66 0.09 2.32 6.47%
  YoY % 94.25% -30.12% 48.21% -54.10% 3,966.67% -96.12% -
  Horiz. % 145.69% 75.00% 107.33% 72.41% 157.76% 3.88% 100.00%
DY 0.00 15.53 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.86 0.68 0.60 0.50 0.53 0.54 0.69 3.74%
  YoY % 26.47% 13.33% 20.00% -5.66% -1.85% -21.74% -
  Horiz. % 124.64% 98.55% 86.96% 72.46% 76.81% 78.26% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 28/08/12 25/08/11 23/08/10 20/08/09 20/08/08 20/08/07 -
Price 1.2600 1.2400 0.7700 0.7000 0.6400 0.6100 0.7300 -
P/RPS 12.34 22.25 12.05 13.58 10.79 17.14 3.81 21.62%
  YoY % -44.54% 84.65% -11.27% 25.86% -37.05% 349.87% -
  Horiz. % 323.88% 583.99% 316.27% 356.43% 283.20% 449.87% 100.00%
P/EPS 31.58 69.27 35.98 63.06 26.89 1,016.67 36.14 -2.22%
  YoY % -54.41% 92.52% -42.94% 134.51% -97.36% 2,713.14% -
  Horiz. % 87.38% 191.67% 99.56% 174.49% 74.41% 2,813.14% 100.00%
EY 3.17 1.44 2.78 1.59 3.72 0.10 2.77 2.27%
  YoY % 120.14% -48.20% 74.84% -57.26% 3,620.00% -96.39% -
  Horiz. % 114.44% 51.99% 100.36% 57.40% 134.30% 3.61% 100.00%
DY 0.00 12.90 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.92 0.82 0.54 0.53 0.52 0.48 0.58 7.98%
  YoY % 12.20% 51.85% 1.89% 1.92% 8.33% -17.24% -
  Horiz. % 158.62% 141.38% 93.10% 91.38% 89.66% 82.76% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers