Highlights

[APEX] YoY Quarter Result on 2008-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -1,148.20%    YoY -     -190.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 11,130 13,618 10,330 11,119 43,520 24,090 15,042 -4.89%
  YoY % -18.27% 31.83% -7.10% -74.45% 80.66% 60.15% -
  Horiz. % 73.99% 90.53% 68.67% 73.92% 289.32% 160.15% 100.00%
PBT 4,223 3,834 4,292 -22,629 13,585 5,446 -34,418 -
  YoY % 10.15% -10.67% 118.97% -266.57% 149.45% 115.82% -
  Horiz. % -12.27% -11.14% -12.47% 65.75% -39.47% -15.82% 100.00%
Tax -1,091 -1,218 1,297 -12 2,640 -1,886 1,683 -
  YoY % 10.43% -193.91% 10,908.33% -100.45% 239.98% -212.06% -
  Horiz. % -64.82% -72.37% 77.06% -0.71% 156.86% -112.06% 100.00%
NP 3,132 2,616 5,589 -22,641 16,225 3,560 -32,735 -
  YoY % 19.72% -53.19% 124.69% -239.54% 355.76% 110.88% -
  Horiz. % -9.57% -7.99% -17.07% 69.16% -49.56% -10.88% 100.00%
NP to SH 3,132 2,616 5,589 -22,662 25,150 2,885 -33,100 -
  YoY % 19.72% -53.19% 124.66% -190.11% 771.75% 108.72% -
  Horiz. % -9.46% -7.90% -16.89% 68.47% -75.98% -8.72% 100.00%
Tax Rate 25.83 % 31.77 % -30.22 % - % -19.43 % 34.63 % - % -
  YoY % -18.70% 205.13% 0.00% 0.00% -156.11% 0.00% -
  Horiz. % 74.59% 91.74% -87.27% 0.00% -56.11% 100.00% -
Total Cost 7,998 11,002 4,741 33,760 27,295 20,530 47,777 -25.75%
  YoY % -27.30% 132.06% -85.96% 23.69% 32.95% -57.03% -
  Horiz. % 16.74% 23.03% 9.92% 70.66% 57.13% 42.97% 100.00%
Net Worth 288,635 296,781 273,146 235,396 277,694 259,944 229,313 3.91%
  YoY % -2.74% 8.65% 16.04% -15.23% 6.83% 13.36% -
  Horiz. % 125.87% 129.42% 119.11% 102.65% 121.10% 113.36% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 8,188 6,226 6,303 2,120 4,272 2,096 2,123 25.21%
  YoY % 31.51% -1.22% 197.23% -50.36% 103.80% -1.27% -
  Horiz. % 385.64% 293.24% 296.87% 99.88% 201.21% 98.73% 100.00%
Div Payout % 261.44 % 238.00 % 112.78 % - % 16.99 % 72.66 % - % -
  YoY % 9.85% 111.03% 0.00% 0.00% -76.62% 0.00% -
  Horiz. % 359.81% 327.55% 155.22% 0.00% 23.38% 100.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 288,635 296,781 273,146 235,396 277,694 259,944 229,313 3.91%
  YoY % -2.74% 8.65% 16.04% -15.23% 6.83% 13.36% -
  Horiz. % 125.87% 129.42% 119.11% 102.65% 121.10% 113.36% 100.00%
NOSH 204,705 207,539 210,112 212,068 213,610 209,632 212,327 -0.61%
  YoY % -1.37% -1.22% -0.92% -0.72% 1.90% -1.27% -
  Horiz. % 96.41% 97.75% 98.96% 99.88% 100.60% 98.73% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 28.14 % 19.21 % 54.10 % -203.62 % 37.28 % 14.78 % -217.62 % -
  YoY % 46.49% -64.49% 126.57% -646.19% 152.23% 106.79% -
  Horiz. % -12.93% -8.83% -24.86% 93.57% -17.13% -6.79% 100.00%
ROE 1.09 % 0.88 % 2.05 % -9.63 % 9.06 % 1.11 % -14.43 % -
  YoY % 23.86% -57.07% 121.29% -206.29% 716.22% 107.69% -
  Horiz. % -7.55% -6.10% -14.21% 66.74% -62.79% -7.69% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.44 6.56 4.92 5.24 20.37 11.49 7.08 -4.29%
  YoY % -17.07% 33.33% -6.11% -74.28% 77.28% 62.29% -
  Horiz. % 76.84% 92.66% 69.49% 74.01% 287.71% 162.29% 100.00%
EPS 1.53 1.26 2.66 -10.69 11.78 1.38 -15.67 -
  YoY % 21.43% -52.63% 124.88% -190.75% 753.62% 108.81% -
  Horiz. % -9.76% -8.04% -16.98% 68.22% -75.18% -8.81% 100.00%
DPS 4.00 3.00 3.00 1.00 2.00 1.00 1.00 25.98%
  YoY % 33.33% 0.00% 200.00% -50.00% 100.00% 0.00% -
  Horiz. % 400.00% 300.00% 300.00% 100.00% 200.00% 100.00% 100.00%
NAPS 1.4100 1.4300 1.3000 1.1100 1.3000 1.2400 1.0800 4.54%
  YoY % -1.40% 10.00% 17.12% -14.62% 4.84% 14.81% -
  Horiz. % 130.56% 132.41% 120.37% 102.78% 120.37% 114.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.21 6.38 4.84 5.21 20.38 11.28 7.04 -4.89%
  YoY % -18.34% 31.82% -7.10% -74.44% 80.67% 60.23% -
  Horiz. % 74.01% 90.62% 68.75% 74.01% 289.49% 160.23% 100.00%
EPS 1.47 1.22 2.62 -10.61 11.78 1.35 -15.50 -
  YoY % 20.49% -53.44% 124.69% -190.07% 772.59% 108.71% -
  Horiz. % -9.48% -7.87% -16.90% 68.45% -76.00% -8.71% 100.00%
DPS 3.83 2.92 2.95 0.99 2.00 0.98 0.99 25.28%
  YoY % 31.16% -1.02% 197.98% -50.50% 104.08% -1.01% -
  Horiz. % 386.87% 294.95% 297.98% 100.00% 202.02% 98.99% 100.00%
NAPS 1.3515 1.3897 1.2790 1.1022 1.3003 1.2172 1.0738 3.91%
  YoY % -2.75% 8.66% 16.04% -15.23% 6.83% 13.35% -
  Horiz. % 125.86% 129.42% 119.11% 102.64% 121.09% 113.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.8400 0.7700 0.6200 0.5000 0.7800 0.6200 0.4400 -
P/RPS 15.45 11.73 12.61 9.54 3.83 5.40 6.21 16.40%
  YoY % 31.71% -6.98% 32.18% 149.09% -29.07% -13.04% -
  Horiz. % 248.79% 188.89% 203.06% 153.62% 61.67% 86.96% 100.00%
P/EPS 54.90 61.09 23.31 -4.68 6.62 45.05 -2.82 -
  YoY % -10.13% 162.08% 598.08% -170.69% -85.31% 1,697.52% -
  Horiz. % -1,946.81% -2,166.31% -826.60% 165.96% -234.75% -1,597.52% 100.00%
EY 1.82 1.64 4.29 -21.37 15.09 2.22 -35.43 -
  YoY % 10.98% -61.77% 120.07% -241.62% 579.73% 106.27% -
  Horiz. % -5.14% -4.63% -12.11% 60.32% -42.59% -6.27% 100.00%
DY 4.76 3.90 4.84 2.00 2.56 1.61 2.27 13.13%
  YoY % 22.05% -19.42% 142.00% -21.87% 59.01% -29.07% -
  Horiz. % 209.69% 171.81% 213.22% 88.11% 112.78% 70.93% 100.00%
P/NAPS 0.60 0.54 0.48 0.45 0.60 0.50 0.41 6.55%
  YoY % 11.11% 12.50% 6.67% -25.00% 20.00% 21.95% -
  Horiz. % 146.34% 131.71% 117.07% 109.76% 146.34% 121.95% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 24/02/10 23/02/09 20/02/08 13/02/07 03/03/06 -
Price 0.8000 0.7700 0.6200 0.5500 0.7900 0.8500 0.4600 -
P/RPS 14.71 11.73 12.61 10.49 3.88 7.40 6.49 14.60%
  YoY % 25.40% -6.98% 20.21% 170.36% -47.57% 14.02% -
  Horiz. % 226.66% 180.74% 194.30% 161.63% 59.78% 114.02% 100.00%
P/EPS 52.29 61.09 23.31 -5.15 6.71 61.76 -2.95 -
  YoY % -14.40% 162.08% 552.62% -176.75% -89.14% 2,193.56% -
  Horiz. % -1,772.54% -2,070.85% -790.17% 174.58% -227.46% -2,093.56% 100.00%
EY 1.91 1.64 4.29 -19.43 14.90 1.62 -33.89 -
  YoY % 16.46% -61.77% 122.08% -230.40% 819.75% 104.78% -
  Horiz. % -5.64% -4.84% -12.66% 57.33% -43.97% -4.78% 100.00%
DY 5.00 3.90 4.84 1.82 2.53 1.18 2.17 14.92%
  YoY % 28.21% -19.42% 165.93% -28.06% 114.41% -45.62% -
  Horiz. % 230.41% 179.72% 223.04% 83.87% 116.59% 54.38% 100.00%
P/NAPS 0.57 0.54 0.48 0.50 0.61 0.69 0.43 4.81%
  YoY % 5.56% 12.50% -4.00% -18.03% -11.59% 60.47% -
  Horiz. % 132.56% 125.58% 111.63% 116.28% 141.86% 160.47% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
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
 
 

277  275  565  1169 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.535+0.095 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.045-0.005 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 FOCUS-WD 0.0050.00 
 HSI-CI1 0.12-0.005 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS