Highlights

[APEX] YoY Quarter Result on 2011-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     22.99%    YoY -     -7.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 22,571 18,867 11,688 12,532 11,742 9,243 7,356 20.54%
  YoY % 19.63% 61.42% -6.73% 6.73% 27.04% 25.65% -
  Horiz. % 306.84% 256.48% 158.89% 170.36% 159.62% 125.65% 100.00%
PBT 9,839 7,760 19,253 6,359 6,396 4,279 2,452 26.05%
  YoY % 26.79% -59.69% 202.77% -0.58% 49.47% 74.51% -
  Horiz. % 401.26% 316.48% 785.20% 259.34% 260.85% 174.51% 100.00%
Tax -1,830 -1,562 -869 -934 -558 -392 -282 36.55%
  YoY % -17.16% -79.75% 6.96% -67.38% -42.35% -39.01% -
  Horiz. % 648.94% 553.90% 308.16% 331.21% 197.87% 139.01% 100.00%
NP 8,009 6,198 18,384 5,425 5,838 3,887 2,170 24.30%
  YoY % 29.22% -66.29% 238.88% -7.07% 50.19% 79.12% -
  Horiz. % 369.08% 285.62% 847.19% 250.00% 269.03% 179.12% 100.00%
NP to SH 8,009 6,198 18,384 5,425 5,838 3,887 2,162 24.38%
  YoY % 29.22% -66.29% 238.88% -7.07% 50.19% 79.79% -
  Horiz. % 370.44% 286.68% 850.32% 250.93% 270.03% 179.79% 100.00%
Tax Rate 18.60 % 20.13 % 4.51 % 14.69 % 8.72 % 9.16 % 11.50 % 8.34%
  YoY % -7.60% 346.34% -69.30% 68.46% -4.80% -20.35% -
  Horiz. % 161.74% 175.04% 39.22% 127.74% 75.83% 79.65% 100.00%
Total Cost 14,562 12,669 -6,696 7,107 5,904 5,356 5,186 18.77%
  YoY % 14.94% 289.20% -194.22% 20.38% 10.23% 3.28% -
  Horiz. % 280.79% 244.29% -129.12% 137.04% 113.84% 103.28% 100.00%
Net Worth 287,918 277,492 297,954 280,462 291,899 266,174 264,950 1.39%
  YoY % 3.76% -6.87% 6.24% -3.92% 9.66% 0.46% -
  Horiz. % 108.67% 104.73% 112.46% 105.85% 110.17% 100.46% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 287,918 277,492 297,954 280,462 291,899 266,174 264,950 1.39%
  YoY % 3.76% -6.87% 6.24% -3.92% 9.66% 0.46% -
  Horiz. % 108.67% 104.73% 112.46% 105.85% 110.17% 100.46% 100.00%
NOSH 202,759 202,549 202,690 204,716 207,021 211,249 211,960 -0.74%
  YoY % 0.10% -0.07% -0.99% -1.11% -2.00% -0.34% -
  Horiz. % 95.66% 95.56% 95.63% 96.58% 97.67% 99.66% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 35.48 % 32.85 % 157.29 % 43.29 % 49.72 % 42.05 % 29.50 % 3.12%
  YoY % 8.01% -79.12% 263.34% -12.93% 18.24% 42.54% -
  Horiz. % 120.27% 111.36% 533.19% 146.75% 168.54% 142.54% 100.00%
ROE 2.78 % 2.23 % 6.17 % 1.93 % 2.00 % 1.46 % 0.82 % 22.56%
  YoY % 24.66% -63.86% 219.69% -3.50% 36.99% 78.05% -
  Horiz. % 339.02% 271.95% 752.44% 235.37% 243.90% 178.05% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.13 9.31 5.77 6.12 5.67 4.38 3.47 21.43%
  YoY % 19.55% 61.35% -5.72% 7.94% 29.45% 26.22% -
  Horiz. % 320.75% 268.30% 166.28% 176.37% 163.40% 126.22% 100.00%
EPS 3.95 3.06 9.07 2.65 2.82 1.84 1.02 25.30%
  YoY % 29.08% -66.26% 242.26% -6.03% 53.26% 80.39% -
  Horiz. % 387.25% 300.00% 889.22% 259.80% 276.47% 180.39% 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 1.4200 1.3700 1.4700 1.3700 1.4100 1.2600 1.2500 2.15%
  YoY % 3.65% -6.80% 7.30% -2.84% 11.90% 0.80% -
  Horiz. % 113.60% 109.60% 117.60% 109.60% 112.80% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.57 8.83 5.47 5.87 5.50 4.33 3.44 20.56%
  YoY % 19.71% 61.43% -6.81% 6.73% 27.02% 25.87% -
  Horiz. % 307.27% 256.69% 159.01% 170.64% 159.88% 125.87% 100.00%
EPS 3.75 2.90 8.61 2.54 2.73 1.82 1.01 24.43%
  YoY % 29.31% -66.32% 238.98% -6.96% 50.00% 80.20% -
  Horiz. % 371.29% 287.13% 852.48% 251.49% 270.30% 180.20% 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 1.3482 1.2993 1.3952 1.3133 1.3668 1.2464 1.2406 1.40%
  YoY % 3.76% -6.87% 6.24% -3.91% 9.66% 0.47% -
  Horiz. % 108.67% 104.73% 112.46% 105.86% 110.17% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.5400 1.1700 1.1700 0.7500 0.6800 0.6000 0.6100 -
P/RPS 13.83 12.56 20.29 12.25 11.99 13.71 17.58 -3.92%
  YoY % 10.11% -38.10% 65.63% 2.17% -12.55% -22.01% -
  Horiz. % 78.67% 71.44% 115.42% 69.68% 68.20% 77.99% 100.00%
P/EPS 38.99 38.24 12.90 28.30 24.11 32.61 59.80 -6.88%
  YoY % 1.96% 196.43% -54.42% 17.38% -26.07% -45.47% -
  Horiz. % 65.20% 63.95% 21.57% 47.32% 40.32% 54.53% 100.00%
EY 2.56 2.62 7.75 3.53 4.15 3.07 1.67 7.38%
  YoY % -2.29% -66.19% 119.55% -14.94% 35.18% 83.83% -
  Horiz. % 153.29% 156.89% 464.07% 211.38% 248.50% 183.83% 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 1.08 0.85 0.80 0.55 0.48 0.48 0.49 14.07%
  YoY % 27.06% 6.25% 45.45% 14.58% 0.00% -2.04% -
  Horiz. % 220.41% 173.47% 163.27% 112.24% 97.96% 97.96% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 -
Price 1.5000 1.1900 1.1300 0.8100 0.7500 0.6000 0.5600 -
P/RPS 13.47 12.78 19.60 13.23 13.22 13.71 16.14 -2.97%
  YoY % 5.40% -34.80% 48.15% 0.08% -3.57% -15.06% -
  Horiz. % 83.46% 79.18% 121.44% 81.97% 81.91% 84.94% 100.00%
P/EPS 37.97 38.89 12.46 30.57 26.60 32.61 54.90 -5.96%
  YoY % -2.37% 212.12% -59.24% 14.92% -18.43% -40.60% -
  Horiz. % 69.16% 70.84% 22.70% 55.68% 48.45% 59.40% 100.00%
EY 2.63 2.57 8.03 3.27 3.76 3.07 1.82 6.32%
  YoY % 2.33% -68.00% 145.57% -13.03% 22.48% 68.68% -
  Horiz. % 144.51% 141.21% 441.21% 179.67% 206.59% 168.68% 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 1.06 0.87 0.77 0.59 0.53 0.48 0.45 15.34%
  YoY % 21.84% 12.99% 30.51% 11.32% 10.42% 6.67% -
  Horiz. % 235.56% 193.33% 171.11% 131.11% 117.78% 106.67% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers