Highlights

[APEX] YoY Quarter Result on 2011-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -18.13%    YoY -     91.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 19,952 20,678 11,293 13,172 10,698 12,569 7,652 17.31%
  YoY % -3.51% 83.10% -14.27% 23.13% -14.89% 64.26% -
  Horiz. % 260.74% 270.23% 147.58% 172.14% 139.81% 164.26% 100.00%
PBT 5,752 9,702 4,068 5,680 3,069 6,386 426 54.28%
  YoY % -40.71% 138.50% -28.38% 85.08% -51.94% 1,399.06% -
  Horiz. % 1,350.23% 2,277.46% 954.93% 1,333.33% 720.42% 1,499.06% 100.00%
Tax -1,309 -1,623 -440 -1,269 -765 -1,344 -349 24.64%
  YoY % 19.35% -268.86% 65.33% -65.88% 43.08% -285.10% -
  Horiz. % 375.07% 465.04% 126.07% 363.61% 219.20% 385.10% 100.00%
NP 4,443 8,079 3,628 4,411 2,304 5,042 77 96.52%
  YoY % -45.01% 122.68% -17.75% 91.45% -54.30% 6,448.05% -
  Horiz. % 5,770.13% 10,492.21% 4,711.69% 5,728.57% 2,992.21% 6,548.05% 100.00%
NP to SH 4,443 8,079 3,628 4,411 2,304 5,042 129 80.33%
  YoY % -45.01% 122.68% -17.75% 91.45% -54.30% 3,808.53% -
  Horiz. % 3,444.19% 6,262.79% 2,812.40% 3,419.38% 1,786.05% 3,908.53% 100.00%
Tax Rate 22.76 % 16.73 % 10.82 % 22.34 % 24.93 % 21.05 % 81.92 % -19.21%
  YoY % 36.04% 54.62% -51.57% -10.39% 18.43% -74.30% -
  Horiz. % 27.78% 20.42% 13.21% 27.27% 30.43% 25.70% 100.00%
Total Cost 15,509 12,599 7,665 8,761 8,394 7,527 7,575 12.68%
  YoY % 23.10% 64.37% -12.51% 4.37% 11.52% -0.63% -
  Horiz. % 204.74% 166.32% 101.19% 115.66% 110.81% 99.37% 100.00%
Net Worth 296,199 277,399 308,075 294,753 276,064 258,455 273,050 1.36%
  YoY % 6.78% -9.96% 4.52% 6.77% 6.81% -5.35% -
  Horiz. % 108.48% 101.59% 112.83% 107.95% 101.10% 94.65% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 32,429 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 893.85 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 296,199 277,399 308,075 294,753 276,064 258,455 273,050 1.36%
  YoY % 6.78% -9.96% 4.52% 6.77% 6.81% -5.35% -
  Horiz. % 108.48% 101.59% 112.83% 107.95% 101.10% 94.65% 100.00%
NOSH 202,876 202,481 202,681 206,121 207,567 211,848 215,000 -0.96%
  YoY % 0.20% -0.10% -1.67% -0.70% -2.02% -1.47% -
  Horiz. % 94.36% 94.18% 94.27% 95.87% 96.54% 98.53% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 22.27 % 39.07 % 32.13 % 33.49 % 21.54 % 40.11 % 1.01 % 67.42%
  YoY % -43.00% 21.60% -4.06% 55.48% -46.30% 3,871.29% -
  Horiz. % 2,204.95% 3,868.32% 3,181.19% 3,315.84% 2,132.67% 3,971.29% 100.00%
ROE 1.50 % 2.91 % 1.18 % 1.50 % 0.83 % 1.95 % 0.05 % 76.23%
  YoY % -48.45% 146.61% -21.33% 80.72% -57.44% 3,800.00% -
  Horiz. % 3,000.00% 5,820.00% 2,360.00% 3,000.00% 1,660.00% 3,900.00% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.83 10.21 5.57 6.39 5.15 5.93 3.56 18.44%
  YoY % -3.72% 83.30% -12.83% 24.08% -13.15% 66.57% -
  Horiz. % 276.12% 286.80% 156.46% 179.49% 144.66% 166.57% 100.00%
EPS 2.19 3.99 1.79 2.14 1.11 2.38 0.06 82.08%
  YoY % -45.11% 122.91% -16.36% 92.79% -53.36% 3,866.67% -
  Horiz. % 3,650.00% 6,650.00% 2,983.33% 3,566.67% 1,850.00% 3,966.67% 100.00%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.4600 1.3700 1.5200 1.4300 1.3300 1.2200 1.2700 2.35%
  YoY % 6.57% -9.87% 6.29% 7.52% 9.02% -3.94% -
  Horiz. % 114.96% 107.87% 119.69% 112.60% 104.72% 96.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.34 9.68 5.29 6.17 5.01 5.89 3.58 17.32%
  YoY % -3.51% 82.99% -14.26% 23.15% -14.94% 64.53% -
  Horiz. % 260.89% 270.39% 147.77% 172.35% 139.94% 164.53% 100.00%
EPS 2.08 3.78 1.70 2.07 1.08 2.36 0.06 80.52%
  YoY % -44.97% 122.35% -17.87% 91.67% -54.24% 3,833.33% -
  Horiz. % 3,466.67% 6,300.00% 2,833.33% 3,450.00% 1,800.00% 3,933.33% 100.00%
DPS 0.00 0.00 15.18 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3869 1.2989 1.4426 1.3802 1.2927 1.2102 1.2785 1.37%
  YoY % 6.77% -9.96% 4.52% 6.77% 6.82% -5.34% -
  Horiz. % 108.48% 101.60% 112.84% 107.95% 101.11% 94.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.6000 1.1800 1.0300 0.8600 0.6600 0.6500 0.6900 -
P/RPS 16.27 11.55 18.49 13.46 12.81 10.96 19.39 -2.88%
  YoY % 40.87% -37.53% 37.37% 5.07% 16.88% -43.48% -
  Horiz. % 83.91% 59.57% 95.36% 69.42% 66.06% 56.52% 100.00%
P/EPS 73.06 29.57 57.54 40.19 59.46 27.31 1,150.00 -36.82%
  YoY % 147.07% -48.61% 43.17% -32.41% 117.72% -97.63% -
  Horiz. % 6.35% 2.57% 5.00% 3.49% 5.17% 2.37% 100.00%
EY 1.37 3.38 1.74 2.49 1.68 3.66 0.09 57.39%
  YoY % -59.47% 94.25% -30.12% 48.21% -54.10% 3,966.67% -
  Horiz. % 1,522.22% 3,755.56% 1,933.33% 2,766.67% 1,866.67% 4,066.67% 100.00%
DY 0.00 0.00 15.53 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.10 0.86 0.68 0.60 0.50 0.53 0.54 12.58%
  YoY % 27.91% 26.47% 13.33% 20.00% -5.66% -1.85% -
  Horiz. % 203.70% 159.26% 125.93% 111.11% 92.59% 98.15% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 13/08/14 20/08/13 28/08/12 25/08/11 23/08/10 20/08/09 20/08/08 -
Price 1.4000 1.2600 1.2400 0.7700 0.7000 0.6400 0.6100 -
P/RPS 14.24 12.34 22.25 12.05 13.58 10.79 17.14 -3.04%
  YoY % 15.40% -44.54% 84.65% -11.27% 25.86% -37.05% -
  Horiz. % 83.08% 72.00% 129.81% 70.30% 79.23% 62.95% 100.00%
P/EPS 63.93 31.58 69.27 35.98 63.06 26.89 1,016.67 -36.93%
  YoY % 102.44% -54.41% 92.52% -42.94% 134.51% -97.36% -
  Horiz. % 6.29% 3.11% 6.81% 3.54% 6.20% 2.64% 100.00%
EY 1.56 3.17 1.44 2.78 1.59 3.72 0.10 58.04%
  YoY % -50.79% 120.14% -48.20% 74.84% -57.26% 3,620.00% -
  Horiz. % 1,560.00% 3,170.00% 1,440.00% 2,780.00% 1,590.00% 3,720.00% 100.00%
DY 0.00 0.00 12.90 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.96 0.92 0.82 0.54 0.53 0.52 0.48 12.24%
  YoY % 4.35% 12.20% 51.85% 1.89% 1.92% 8.33% -
  Horiz. % 200.00% 191.67% 170.83% 112.50% 110.42% 108.33% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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