Highlights

[APEX] YoY Quarter Result on 2009-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 17-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -22.91%    YoY -     79.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,688 12,532 11,742 9,243 7,356 48,743 14,748 -3.80%
  YoY % -6.73% 6.73% 27.04% 25.65% -84.91% 230.51% -
  Horiz. % 79.25% 84.97% 79.62% 62.67% 49.88% 330.51% 100.00%
PBT 19,253 6,359 6,396 4,279 2,452 4,902 1,875 47.38%
  YoY % 202.77% -0.58% 49.47% 74.51% -49.98% 161.44% -
  Horiz. % 1,026.83% 339.15% 341.12% 228.21% 130.77% 261.44% 100.00%
Tax -869 -934 -558 -392 -282 -1,590 -497 9.75%
  YoY % 6.96% -67.38% -42.35% -39.01% 82.26% -219.92% -
  Horiz. % 174.85% 187.93% 112.27% 78.87% 56.74% 319.92% 100.00%
NP 18,384 5,425 5,838 3,887 2,170 3,312 1,378 53.94%
  YoY % 238.88% -7.07% 50.19% 79.12% -34.48% 140.35% -
  Horiz. % 1,334.11% 393.69% 423.66% 282.08% 157.47% 240.35% 100.00%
NP to SH 18,384 5,425 5,838 3,887 2,162 2,338 1,173 58.13%
  YoY % 238.88% -7.07% 50.19% 79.79% -7.53% 99.32% -
  Horiz. % 1,567.26% 462.49% 497.70% 331.37% 184.31% 199.32% 100.00%
Tax Rate 4.51 % 14.69 % 8.72 % 9.16 % 11.50 % 32.44 % 26.51 % -25.54%
  YoY % -69.30% 68.46% -4.80% -20.35% -64.55% 22.37% -
  Horiz. % 17.01% 55.41% 32.89% 34.55% 43.38% 122.37% 100.00%
Total Cost -6,696 7,107 5,904 5,356 5,186 45,431 13,370 -
  YoY % -194.22% 20.38% 10.23% 3.28% -88.58% 239.80% -
  Horiz. % -50.08% 53.16% 44.16% 40.06% 38.79% 339.80% 100.00%
Net Worth 297,954 280,462 291,899 266,174 264,950 270,264 253,451 2.73%
  YoY % 6.24% -3.92% 9.66% 0.46% -1.97% 6.63% -
  Horiz. % 117.56% 110.66% 115.17% 105.02% 104.54% 106.63% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 297,954 280,462 291,899 266,174 264,950 270,264 253,451 2.73%
  YoY % 6.24% -3.92% 9.66% 0.46% -1.97% 6.63% -
  Horiz. % 117.56% 110.66% 115.17% 105.02% 104.54% 106.63% 100.00%
NOSH 202,690 204,716 207,021 211,249 211,960 214,495 209,464 -0.55%
  YoY % -0.99% -1.11% -2.00% -0.34% -1.18% 2.40% -
  Horiz. % 96.77% 97.73% 98.83% 100.85% 101.19% 102.40% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 157.29 % 43.29 % 49.72 % 42.05 % 29.50 % 6.79 % 9.34 % 60.03%
  YoY % 263.34% -12.93% 18.24% 42.54% 334.46% -27.30% -
  Horiz. % 1,684.05% 463.49% 532.33% 450.21% 315.85% 72.70% 100.00%
ROE 6.17 % 1.93 % 2.00 % 1.46 % 0.82 % 0.87 % 0.46 % 54.08%
  YoY % 219.69% -3.50% 36.99% 78.05% -5.75% 89.13% -
  Horiz. % 1,341.30% 419.57% 434.78% 317.39% 178.26% 189.13% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.77 6.12 5.67 4.38 3.47 22.72 7.04 -3.26%
  YoY % -5.72% 7.94% 29.45% 26.22% -84.73% 222.73% -
  Horiz. % 81.96% 86.93% 80.54% 62.22% 49.29% 322.73% 100.00%
EPS 9.07 2.65 2.82 1.84 1.02 1.09 0.56 59.00%
  YoY % 242.26% -6.03% 53.26% 80.39% -6.42% 94.64% -
  Horiz. % 1,619.64% 473.21% 503.57% 328.57% 182.14% 194.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4700 1.3700 1.4100 1.2600 1.2500 1.2600 1.2100 3.29%
  YoY % 7.30% -2.84% 11.90% 0.80% -0.79% 4.13% -
  Horiz. % 121.49% 113.22% 116.53% 104.13% 103.31% 104.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.47 5.87 5.50 4.33 3.44 22.82 6.91 -3.82%
  YoY % -6.81% 6.73% 27.02% 25.87% -84.93% 230.25% -
  Horiz. % 79.16% 84.95% 79.59% 62.66% 49.78% 330.25% 100.00%
EPS 8.61 2.54 2.73 1.82 1.01 1.09 0.55 58.10%
  YoY % 238.98% -6.96% 50.00% 80.20% -7.34% 98.18% -
  Horiz. % 1,565.45% 461.82% 496.36% 330.91% 183.64% 198.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3952 1.3133 1.3668 1.2464 1.2406 1.2655 1.1868 2.73%
  YoY % 6.24% -3.91% 9.66% 0.47% -1.97% 6.63% -
  Horiz. % 117.56% 110.66% 115.17% 105.02% 104.53% 106.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.1700 0.7500 0.6800 0.6000 0.6100 0.7400 0.5200 -
P/RPS 20.29 12.25 11.99 13.71 17.58 3.26 7.39 18.31%
  YoY % 65.63% 2.17% -12.55% -22.01% 439.26% -55.89% -
  Horiz. % 274.56% 165.76% 162.25% 185.52% 237.89% 44.11% 100.00%
P/EPS 12.90 28.30 24.11 32.61 59.80 67.89 92.86 -28.01%
  YoY % -54.42% 17.38% -26.07% -45.47% -11.92% -26.89% -
  Horiz. % 13.89% 30.48% 25.96% 35.12% 64.40% 73.11% 100.00%
EY 7.75 3.53 4.15 3.07 1.67 1.47 1.08 38.84%
  YoY % 119.55% -14.94% 35.18% 83.83% 13.61% 36.11% -
  Horiz. % 717.59% 326.85% 384.26% 284.26% 154.63% 136.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.55 0.48 0.48 0.49 0.59 0.43 10.89%
  YoY % 45.45% 14.58% 0.00% -2.04% -16.95% 37.21% -
  Horiz. % 186.05% 127.91% 111.63% 111.63% 113.95% 137.21% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 29/11/07 22/11/06 -
Price 1.1300 0.8100 0.7500 0.6000 0.5600 0.7300 0.5900 -
P/RPS 19.60 13.23 13.22 13.71 16.14 3.21 8.38 15.20%
  YoY % 48.15% 0.08% -3.57% -15.06% 402.80% -61.69% -
  Horiz. % 233.89% 157.88% 157.76% 163.60% 192.60% 38.31% 100.00%
P/EPS 12.46 30.57 26.60 32.61 54.90 66.97 105.36 -29.92%
  YoY % -59.24% 14.92% -18.43% -40.60% -18.02% -36.44% -
  Horiz. % 11.83% 29.01% 25.25% 30.95% 52.11% 63.56% 100.00%
EY 8.03 3.27 3.76 3.07 1.82 1.49 0.95 42.68%
  YoY % 145.57% -13.03% 22.48% 68.68% 22.15% 56.84% -
  Horiz. % 845.26% 344.21% 395.79% 323.16% 191.58% 156.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.59 0.53 0.48 0.45 0.58 0.49 7.82%
  YoY % 30.51% 11.32% 10.42% 6.67% -22.41% 18.37% -
  Horiz. % 157.14% 120.41% 108.16% 97.96% 91.84% 118.37% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

154  463  399  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.445+0.015 
 VELESTO 0.1650.00 
 ARMADA 0.1650.00 
 SAPNRG 0.090.00 
 ALAM 0.0750.00 
 KNM 0.145+0.005 
 PERDANA 0.17-0.005 
 SERBADK-WA 0.235-0.015 
 DAYANG 1.33-0.02 
 AIRASIA 0.825+0.02 

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