Highlights

[APEX] YoY Quarter Result on 2012-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     406.73%    YoY -     238.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 11,954 22,571 18,867 11,688 12,532 11,742 9,243 4.38%
  YoY % -47.04% 19.63% 61.42% -6.73% 6.73% 27.04% -
  Horiz. % 129.33% 244.20% 204.12% 126.45% 135.58% 127.04% 100.00%
PBT 6,501 9,839 7,760 19,253 6,359 6,396 4,279 7.22%
  YoY % -33.93% 26.79% -59.69% 202.77% -0.58% 49.47% -
  Horiz. % 151.93% 229.94% 181.35% 449.94% 148.61% 149.47% 100.00%
Tax -888 -1,830 -1,562 -869 -934 -558 -392 14.59%
  YoY % 51.48% -17.16% -79.75% 6.96% -67.38% -42.35% -
  Horiz. % 226.53% 466.84% 398.47% 221.68% 238.27% 142.35% 100.00%
NP 5,613 8,009 6,198 18,384 5,425 5,838 3,887 6.31%
  YoY % -29.92% 29.22% -66.29% 238.88% -7.07% 50.19% -
  Horiz. % 144.40% 206.05% 159.45% 472.96% 139.57% 150.19% 100.00%
NP to SH 5,613 8,009 6,198 18,384 5,425 5,838 3,887 6.31%
  YoY % -29.92% 29.22% -66.29% 238.88% -7.07% 50.19% -
  Horiz. % 144.40% 206.05% 159.45% 472.96% 139.57% 150.19% 100.00%
Tax Rate 13.66 % 18.60 % 20.13 % 4.51 % 14.69 % 8.72 % 9.16 % 6.88%
  YoY % -26.56% -7.60% 346.34% -69.30% 68.46% -4.80% -
  Horiz. % 149.13% 203.06% 219.76% 49.24% 160.37% 95.20% 100.00%
Total Cost 6,341 14,562 12,669 -6,696 7,107 5,904 5,356 2.85%
  YoY % -56.46% 14.94% 289.20% -194.22% 20.38% 10.23% -
  Horiz. % 118.39% 271.88% 236.54% -125.02% 132.69% 110.23% 100.00%
Net Worth 279,636 287,918 277,492 297,954 280,462 291,899 266,174 0.83%
  YoY % -2.88% 3.76% -6.87% 6.24% -3.92% 9.66% -
  Horiz. % 105.06% 108.17% 104.25% 111.94% 105.37% 109.66% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 279,636 287,918 277,492 297,954 280,462 291,899 266,174 0.83%
  YoY % -2.88% 3.76% -6.87% 6.24% -3.92% 9.66% -
  Horiz. % 105.06% 108.17% 104.25% 111.94% 105.37% 109.66% 100.00%
NOSH 202,635 202,759 202,549 202,690 204,716 207,021 211,249 -0.69%
  YoY % -0.06% 0.10% -0.07% -0.99% -1.11% -2.00% -
  Horiz. % 95.92% 95.98% 95.88% 95.95% 96.91% 98.00% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 46.95 % 35.48 % 32.85 % 157.29 % 43.29 % 49.72 % 42.05 % 1.85%
  YoY % 32.33% 8.01% -79.12% 263.34% -12.93% 18.24% -
  Horiz. % 111.65% 84.38% 78.12% 374.05% 102.95% 118.24% 100.00%
ROE 2.01 % 2.78 % 2.23 % 6.17 % 1.93 % 2.00 % 1.46 % 5.47%
  YoY % -27.70% 24.66% -63.86% 219.69% -3.50% 36.99% -
  Horiz. % 137.67% 190.41% 152.74% 422.60% 132.19% 136.99% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.90 11.13 9.31 5.77 6.12 5.67 4.38 5.09%
  YoY % -46.99% 19.55% 61.35% -5.72% 7.94% 29.45% -
  Horiz. % 134.70% 254.11% 212.56% 131.74% 139.73% 129.45% 100.00%
EPS 2.77 3.95 3.06 9.07 2.65 2.82 1.84 7.05%
  YoY % -29.87% 29.08% -66.26% 242.26% -6.03% 53.26% -
  Horiz. % 150.54% 214.67% 166.30% 492.93% 144.02% 153.26% 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 1.3800 1.4200 1.3700 1.4700 1.3700 1.4100 1.2600 1.53%
  YoY % -2.82% 3.65% -6.80% 7.30% -2.84% 11.90% -
  Horiz. % 109.52% 112.70% 108.73% 116.67% 108.73% 111.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.60 10.57 8.83 5.47 5.87 5.50 4.33 4.38%
  YoY % -47.02% 19.71% 61.43% -6.81% 6.73% 27.02% -
  Horiz. % 129.33% 244.11% 203.93% 126.33% 135.57% 127.02% 100.00%
EPS 2.63 3.75 2.90 8.61 2.54 2.73 1.82 6.32%
  YoY % -29.87% 29.31% -66.32% 238.98% -6.96% 50.00% -
  Horiz. % 144.51% 206.04% 159.34% 473.08% 139.56% 150.00% 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 1.3094 1.3482 1.2993 1.3952 1.3133 1.3668 1.2464 0.82%
  YoY % -2.88% 3.76% -6.87% 6.24% -3.91% 9.66% -
  Horiz. % 105.05% 108.17% 104.24% 111.94% 105.37% 109.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5500 1.5400 1.1700 1.1700 0.7500 0.6800 0.6000 -
P/RPS 26.27 13.83 12.56 20.29 12.25 11.99 13.71 11.44%
  YoY % 89.95% 10.11% -38.10% 65.63% 2.17% -12.55% -
  Horiz. % 191.61% 100.88% 91.61% 147.99% 89.35% 87.45% 100.00%
P/EPS 55.96 38.99 38.24 12.90 28.30 24.11 32.61 9.41%
  YoY % 43.52% 1.96% 196.43% -54.42% 17.38% -26.07% -
  Horiz. % 171.60% 119.56% 117.26% 39.56% 86.78% 73.93% 100.00%
EY 1.79 2.56 2.62 7.75 3.53 4.15 3.07 -8.59%
  YoY % -30.08% -2.29% -66.19% 119.55% -14.94% 35.18% -
  Horiz. % 58.31% 83.39% 85.34% 252.44% 114.98% 135.18% 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 1.12 1.08 0.85 0.80 0.55 0.48 0.48 15.16%
  YoY % 3.70% 27.06% 6.25% 45.45% 14.58% 0.00% -
  Horiz. % 233.33% 225.00% 177.08% 166.67% 114.58% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 -
Price 1.9200 1.5000 1.1900 1.1300 0.8100 0.7500 0.6000 -
P/RPS 32.55 13.47 12.78 19.60 13.23 13.22 13.71 15.49%
  YoY % 141.65% 5.40% -34.80% 48.15% 0.08% -3.57% -
  Horiz. % 237.42% 98.25% 93.22% 142.96% 96.50% 96.43% 100.00%
P/EPS 69.31 37.97 38.89 12.46 30.57 26.60 32.61 13.38%
  YoY % 82.54% -2.37% 212.12% -59.24% 14.92% -18.43% -
  Horiz. % 212.54% 116.44% 119.26% 38.21% 93.74% 81.57% 100.00%
EY 1.44 2.63 2.57 8.03 3.27 3.76 3.07 -11.85%
  YoY % -45.25% 2.33% -68.00% 145.57% -13.03% 22.48% -
  Horiz. % 46.91% 85.67% 83.71% 261.56% 106.51% 122.48% 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 1.39 1.06 0.87 0.77 0.59 0.53 0.48 19.38%
  YoY % 31.13% 21.84% 12.99% 30.51% 11.32% 10.42% -
  Horiz. % 289.58% 220.83% 181.25% 160.42% 122.92% 110.42% 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
 
 

236  203  552  1510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.535+0.175 
 DGB 0.14-0.035 
 YONGTAI 0.305+0.01 
 KTG 0.2650.00 
 WIDAD 0.655-0.01 
 SAPNRG 0.1250.00 
 ANZO 0.10+0.02 
 BIOHLDG 0.255-0.015 
 PELIKAN 0.35+0.02 
 PRG 0.2350.00 

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