Highlights

[APEX] YoY Quarter Result on 2010-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     153.39%    YoY -     50.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 18,867 11,688 12,532 11,742 9,243 7,356 48,743 -14.62%
  YoY % 61.42% -6.73% 6.73% 27.04% 25.65% -84.91% -
  Horiz. % 38.71% 23.98% 25.71% 24.09% 18.96% 15.09% 100.00%
PBT 7,760 19,253 6,359 6,396 4,279 2,452 4,902 7.95%
  YoY % -59.69% 202.77% -0.58% 49.47% 74.51% -49.98% -
  Horiz. % 158.30% 392.76% 129.72% 130.48% 87.29% 50.02% 100.00%
Tax -1,562 -869 -934 -558 -392 -282 -1,590 -0.30%
  YoY % -79.75% 6.96% -67.38% -42.35% -39.01% 82.26% -
  Horiz. % 98.24% 54.65% 58.74% 35.09% 24.65% 17.74% 100.00%
NP 6,198 18,384 5,425 5,838 3,887 2,170 3,312 11.00%
  YoY % -66.29% 238.88% -7.07% 50.19% 79.12% -34.48% -
  Horiz. % 187.14% 555.07% 163.80% 176.27% 117.36% 65.52% 100.00%
NP to SH 6,198 18,384 5,425 5,838 3,887 2,162 2,338 17.63%
  YoY % -66.29% 238.88% -7.07% 50.19% 79.79% -7.53% -
  Horiz. % 265.10% 786.31% 232.04% 249.70% 166.25% 92.47% 100.00%
Tax Rate 20.13 % 4.51 % 14.69 % 8.72 % 9.16 % 11.50 % 32.44 % -7.64%
  YoY % 346.34% -69.30% 68.46% -4.80% -20.35% -64.55% -
  Horiz. % 62.05% 13.90% 45.28% 26.88% 28.24% 35.45% 100.00%
Total Cost 12,669 -6,696 7,107 5,904 5,356 5,186 45,431 -19.16%
  YoY % 289.20% -194.22% 20.38% 10.23% 3.28% -88.58% -
  Horiz. % 27.89% -14.74% 15.64% 13.00% 11.79% 11.42% 100.00%
Net Worth 277,492 297,954 280,462 291,899 266,174 264,950 270,264 0.44%
  YoY % -6.87% 6.24% -3.92% 9.66% 0.46% -1.97% -
  Horiz. % 102.67% 110.25% 103.77% 108.01% 98.49% 98.03% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 277,492 297,954 280,462 291,899 266,174 264,950 270,264 0.44%
  YoY % -6.87% 6.24% -3.92% 9.66% 0.46% -1.97% -
  Horiz. % 102.67% 110.25% 103.77% 108.01% 98.49% 98.03% 100.00%
NOSH 202,549 202,690 204,716 207,021 211,249 211,960 214,495 -0.95%
  YoY % -0.07% -0.99% -1.11% -2.00% -0.34% -1.18% -
  Horiz. % 94.43% 94.50% 95.44% 96.52% 98.49% 98.82% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 32.85 % 157.29 % 43.29 % 49.72 % 42.05 % 29.50 % 6.79 % 30.02%
  YoY % -79.12% 263.34% -12.93% 18.24% 42.54% 334.46% -
  Horiz. % 483.80% 2,316.49% 637.56% 732.25% 619.29% 434.46% 100.00%
ROE 2.23 % 6.17 % 1.93 % 2.00 % 1.46 % 0.82 % 0.87 % 16.97%
  YoY % -63.86% 219.69% -3.50% 36.99% 78.05% -5.75% -
  Horiz. % 256.32% 709.20% 221.84% 229.89% 167.82% 94.25% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.31 5.77 6.12 5.67 4.38 3.47 22.72 -13.80%
  YoY % 61.35% -5.72% 7.94% 29.45% 26.22% -84.73% -
  Horiz. % 40.98% 25.40% 26.94% 24.96% 19.28% 15.27% 100.00%
EPS 3.06 9.07 2.65 2.82 1.84 1.02 1.09 18.75%
  YoY % -66.26% 242.26% -6.03% 53.26% 80.39% -6.42% -
  Horiz. % 280.73% 832.11% 243.12% 258.72% 168.81% 93.58% 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 1.3700 1.4700 1.3700 1.4100 1.2600 1.2500 1.2600 1.40%
  YoY % -6.80% 7.30% -2.84% 11.90% 0.80% -0.79% -
  Horiz. % 108.73% 116.67% 108.73% 111.90% 100.00% 99.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.83 5.47 5.87 5.50 4.33 3.44 22.82 -14.62%
  YoY % 61.43% -6.81% 6.73% 27.02% 25.87% -84.93% -
  Horiz. % 38.69% 23.97% 25.72% 24.10% 18.97% 15.07% 100.00%
EPS 2.90 8.61 2.54 2.73 1.82 1.01 1.09 17.70%
  YoY % -66.32% 238.98% -6.96% 50.00% 80.20% -7.34% -
  Horiz. % 266.06% 789.91% 233.03% 250.46% 166.97% 92.66% 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 1.2993 1.3952 1.3133 1.3668 1.2464 1.2406 1.2655 0.44%
  YoY % -6.87% 6.24% -3.91% 9.66% 0.47% -1.97% -
  Horiz. % 102.67% 110.25% 103.78% 108.00% 98.49% 98.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.1700 1.1700 0.7500 0.6800 0.6000 0.6100 0.7400 -
P/RPS 12.56 20.29 12.25 11.99 13.71 17.58 3.26 25.18%
  YoY % -38.10% 65.63% 2.17% -12.55% -22.01% 439.26% -
  Horiz. % 385.28% 622.39% 375.77% 367.79% 420.55% 539.26% 100.00%
P/EPS 38.24 12.90 28.30 24.11 32.61 59.80 67.89 -9.12%
  YoY % 196.43% -54.42% 17.38% -26.07% -45.47% -11.92% -
  Horiz. % 56.33% 19.00% 41.69% 35.51% 48.03% 88.08% 100.00%
EY 2.62 7.75 3.53 4.15 3.07 1.67 1.47 10.10%
  YoY % -66.19% 119.55% -14.94% 35.18% 83.83% 13.61% -
  Horiz. % 178.23% 527.21% 240.14% 282.31% 208.84% 113.61% 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 0.85 0.80 0.55 0.48 0.48 0.49 0.59 6.27%
  YoY % 6.25% 45.45% 14.58% 0.00% -2.04% -16.95% -
  Horiz. % 144.07% 135.59% 93.22% 81.36% 81.36% 83.05% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 29/11/07 -
Price 1.1900 1.1300 0.8100 0.7500 0.6000 0.5600 0.7300 -
P/RPS 12.78 19.60 13.23 13.22 13.71 16.14 3.21 25.87%
  YoY % -34.80% 48.15% 0.08% -3.57% -15.06% 402.80% -
  Horiz. % 398.13% 610.59% 412.15% 411.84% 427.10% 502.80% 100.00%
P/EPS 38.89 12.46 30.57 26.60 32.61 54.90 66.97 -8.65%
  YoY % 212.12% -59.24% 14.92% -18.43% -40.60% -18.02% -
  Horiz. % 58.07% 18.61% 45.65% 39.72% 48.69% 81.98% 100.00%
EY 2.57 8.03 3.27 3.76 3.07 1.82 1.49 9.50%
  YoY % -68.00% 145.57% -13.03% 22.48% 68.68% 22.15% -
  Horiz. % 172.48% 538.93% 219.46% 252.35% 206.04% 122.15% 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 0.87 0.77 0.59 0.53 0.48 0.45 0.58 6.98%
  YoY % 12.99% 30.51% 11.32% 10.42% 6.67% -22.41% -
  Horiz. % 150.00% 132.76% 101.72% 91.38% 82.76% 77.59% 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
 
 

656  153  372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+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