Highlights

[APEX] YoY Quarter Result on 2012-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -8.29%    YoY -     -17.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 10,398 19,952 20,678 11,293 13,172 10,698 12,569 -3.11%
  YoY % -47.88% -3.51% 83.10% -14.27% 23.13% -14.89% -
  Horiz. % 82.73% 158.74% 164.52% 89.85% 104.80% 85.11% 100.00%
PBT 3,726 5,752 9,702 4,068 5,680 3,069 6,386 -8.58%
  YoY % -35.22% -40.71% 138.50% -28.38% 85.08% -51.94% -
  Horiz. % 58.35% 90.07% 151.93% 63.70% 88.94% 48.06% 100.00%
Tax -763 -1,309 -1,623 -440 -1,269 -765 -1,344 -9.00%
  YoY % 41.71% 19.35% -268.86% 65.33% -65.88% 43.08% -
  Horiz. % 56.77% 97.40% 120.76% 32.74% 94.42% 56.92% 100.00%
NP 2,963 4,443 8,079 3,628 4,411 2,304 5,042 -8.48%
  YoY % -33.31% -45.01% 122.68% -17.75% 91.45% -54.30% -
  Horiz. % 58.77% 88.12% 160.23% 71.96% 87.49% 45.70% 100.00%
NP to SH 2,963 4,443 8,079 3,628 4,411 2,304 5,042 -8.48%
  YoY % -33.31% -45.01% 122.68% -17.75% 91.45% -54.30% -
  Horiz. % 58.77% 88.12% 160.23% 71.96% 87.49% 45.70% 100.00%
Tax Rate 20.48 % 22.76 % 16.73 % 10.82 % 22.34 % 24.93 % 21.05 % -0.46%
  YoY % -10.02% 36.04% 54.62% -51.57% -10.39% 18.43% -
  Horiz. % 97.29% 108.12% 79.48% 51.40% 106.13% 118.43% 100.00%
Total Cost 7,435 15,509 12,599 7,665 8,761 8,394 7,527 -0.20%
  YoY % -52.06% 23.10% 64.37% -12.51% 4.37% 11.52% -
  Horiz. % 98.78% 206.04% 167.38% 101.83% 116.39% 111.52% 100.00%
Net Worth 273,976 296,199 277,399 308,075 294,753 276,064 258,455 0.98%
  YoY % -7.50% 6.78% -9.96% 4.52% 6.77% 6.81% -
  Horiz. % 106.01% 114.60% 107.33% 119.20% 114.04% 106.81% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 32,429 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 273,976 296,199 277,399 308,075 294,753 276,064 258,455 0.98%
  YoY % -7.50% 6.78% -9.96% 4.52% 6.77% 6.81% -
  Horiz. % 106.01% 114.60% 107.33% 119.20% 114.04% 106.81% 100.00%
NOSH 202,945 202,876 202,481 202,681 206,121 207,567 211,848 -0.71%
  YoY % 0.03% 0.20% -0.10% -1.67% -0.70% -2.02% -
  Horiz. % 95.80% 95.76% 95.58% 95.67% 97.30% 97.98% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 28.50 % 22.27 % 39.07 % 32.13 % 33.49 % 21.54 % 40.11 % -5.53%
  YoY % 27.97% -43.00% 21.60% -4.06% 55.48% -46.30% -
  Horiz. % 71.05% 55.52% 97.41% 80.10% 83.50% 53.70% 100.00%
ROE 1.08 % 1.50 % 2.91 % 1.18 % 1.50 % 0.83 % 1.95 % -9.37%
  YoY % -28.00% -48.45% 146.61% -21.33% 80.72% -57.44% -
  Horiz. % 55.38% 76.92% 149.23% 60.51% 76.92% 42.56% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.12 9.83 10.21 5.57 6.39 5.15 5.93 -2.42%
  YoY % -47.91% -3.72% 83.30% -12.83% 24.08% -13.15% -
  Horiz. % 86.34% 165.77% 172.18% 93.93% 107.76% 86.85% 100.00%
EPS 1.46 2.19 3.99 1.79 2.14 1.11 2.38 -7.82%
  YoY % -33.33% -45.11% 122.91% -16.36% 92.79% -53.36% -
  Horiz. % 61.34% 92.02% 167.65% 75.21% 89.92% 46.64% 100.00%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3500 1.4600 1.3700 1.5200 1.4300 1.3300 1.2200 1.70%
  YoY % -7.53% 6.57% -9.87% 6.29% 7.52% 9.02% -
  Horiz. % 110.66% 119.67% 112.30% 124.59% 117.21% 109.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.87 9.34 9.68 5.29 6.17 5.01 5.89 -3.12%
  YoY % -47.86% -3.51% 82.99% -14.26% 23.15% -14.94% -
  Horiz. % 82.68% 158.57% 164.35% 89.81% 104.75% 85.06% 100.00%
EPS 1.39 2.08 3.78 1.70 2.07 1.08 2.36 -8.44%
  YoY % -33.17% -44.97% 122.35% -17.87% 91.67% -54.24% -
  Horiz. % 58.90% 88.14% 160.17% 72.03% 87.71% 45.76% 100.00%
DPS 0.00 0.00 0.00 15.18 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2829 1.3869 1.2989 1.4426 1.3802 1.2927 1.2102 0.98%
  YoY % -7.50% 6.77% -9.96% 4.52% 6.77% 6.82% -
  Horiz. % 106.01% 114.60% 107.33% 119.20% 114.05% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.3900 1.6000 1.1800 1.0300 0.8600 0.6600 0.6500 -
P/RPS 27.13 16.27 11.55 18.49 13.46 12.81 10.96 16.30%
  YoY % 66.75% 40.87% -37.53% 37.37% 5.07% 16.88% -
  Horiz. % 247.54% 148.45% 105.38% 168.70% 122.81% 116.88% 100.00%
P/EPS 95.21 73.06 29.57 57.54 40.19 59.46 27.31 23.13%
  YoY % 30.32% 147.07% -48.61% 43.17% -32.41% 117.72% -
  Horiz. % 348.63% 267.52% 108.28% 210.69% 147.16% 217.72% 100.00%
EY 1.05 1.37 3.38 1.74 2.49 1.68 3.66 -18.78%
  YoY % -23.36% -59.47% 94.25% -30.12% 48.21% -54.10% -
  Horiz. % 28.69% 37.43% 92.35% 47.54% 68.03% 45.90% 100.00%
DY 0.00 0.00 0.00 15.53 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.03 1.10 0.86 0.68 0.60 0.50 0.53 11.70%
  YoY % -6.36% 27.91% 26.47% 13.33% 20.00% -5.66% -
  Horiz. % 194.34% 207.55% 162.26% 128.30% 113.21% 94.34% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 13/08/14 20/08/13 28/08/12 25/08/11 23/08/10 20/08/09 -
Price 1.4500 1.4000 1.2600 1.2400 0.7700 0.7000 0.6400 -
P/RPS 28.30 14.24 12.34 22.25 12.05 13.58 10.79 17.43%
  YoY % 98.74% 15.40% -44.54% 84.65% -11.27% 25.86% -
  Horiz. % 262.28% 131.97% 114.37% 206.21% 111.68% 125.86% 100.00%
P/EPS 99.32 63.93 31.58 69.27 35.98 63.06 26.89 24.32%
  YoY % 55.36% 102.44% -54.41% 92.52% -42.94% 134.51% -
  Horiz. % 369.36% 237.75% 117.44% 257.61% 133.80% 234.51% 100.00%
EY 1.01 1.56 3.17 1.44 2.78 1.59 3.72 -19.52%
  YoY % -35.26% -50.79% 120.14% -48.20% 74.84% -57.26% -
  Horiz. % 27.15% 41.94% 85.22% 38.71% 74.73% 42.74% 100.00%
DY 0.00 0.00 0.00 12.90 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.07 0.96 0.92 0.82 0.54 0.53 0.52 12.77%
  YoY % 11.46% 4.35% 12.20% 51.85% 1.89% 1.92% -
  Horiz. % 205.77% 184.62% 176.92% 157.69% 103.85% 101.92% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS