Highlights

[APEX] YoY Quarter Result on 2009-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     43.79%    YoY -     124.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,504 11,130 13,618 10,330 11,119 43,520 24,090 -11.58%
  YoY % 3.36% -18.27% 31.83% -7.10% -74.45% 80.66% -
  Horiz. % 47.75% 46.20% 56.53% 42.88% 46.16% 180.66% 100.00%
PBT 1,225 4,223 3,834 4,292 -22,629 13,585 5,446 -22.00%
  YoY % -70.99% 10.15% -10.67% 118.97% -266.57% 149.45% -
  Horiz. % 22.49% 77.54% 70.40% 78.81% -415.52% 249.45% 100.00%
Tax -1,106 -1,091 -1,218 1,297 -12 2,640 -1,886 -8.50%
  YoY % -1.37% 10.43% -193.91% 10,908.33% -100.45% 239.98% -
  Horiz. % 58.64% 57.85% 64.58% -68.77% 0.64% -139.98% 100.00%
NP 119 3,132 2,616 5,589 -22,641 16,225 3,560 -43.21%
  YoY % -96.20% 19.72% -53.19% 124.69% -239.54% 355.76% -
  Horiz. % 3.34% 87.98% 73.48% 156.99% -635.98% 455.76% 100.00%
NP to SH 119 3,132 2,616 5,589 -22,662 25,150 2,885 -41.19%
  YoY % -96.20% 19.72% -53.19% 124.66% -190.11% 771.75% -
  Horiz. % 4.12% 108.56% 90.68% 193.73% -785.51% 871.75% 100.00%
Tax Rate 90.29 % 25.83 % 31.77 % -30.22 % - % -19.43 % 34.63 % 17.30%
  YoY % 249.55% -18.70% 205.13% 0.00% 0.00% -156.11% -
  Horiz. % 260.73% 74.59% 91.74% -87.27% 0.00% -56.11% 100.00%
Total Cost 11,385 7,998 11,002 4,741 33,760 27,295 20,530 -9.35%
  YoY % 42.35% -27.30% 132.06% -85.96% 23.69% 32.95% -
  Horiz. % 55.46% 38.96% 53.59% 23.09% 164.44% 132.95% 100.00%
Net Worth 264,000 288,635 296,781 273,146 235,396 277,694 259,944 0.26%
  YoY % -8.54% -2.74% 8.65% 16.04% -15.23% 6.83% -
  Horiz. % 101.56% 111.04% 114.17% 105.08% 90.56% 106.83% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,000 8,188 6,226 6,303 2,120 4,272 2,096 29.71%
  YoY % 22.13% 31.51% -1.22% 197.23% -50.36% 103.80% -
  Horiz. % 477.03% 390.60% 297.01% 300.69% 101.16% 203.80% 100.00%
Div Payout % 8,403.36 % 261.44 % 238.00 % 112.78 % - % 16.99 % 72.66 % 120.57%
  YoY % 3,114.26% 9.85% 111.03% 0.00% 0.00% -76.62% -
  Horiz. % 11,565.32% 359.81% 327.55% 155.22% 0.00% 23.38% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 264,000 288,635 296,781 273,146 235,396 277,694 259,944 0.26%
  YoY % -8.54% -2.74% 8.65% 16.04% -15.23% 6.83% -
  Horiz. % 101.56% 111.04% 114.17% 105.08% 90.56% 106.83% 100.00%
NOSH 200,000 204,705 207,539 210,112 212,068 213,610 209,632 -0.78%
  YoY % -2.30% -1.37% -1.22% -0.92% -0.72% 1.90% -
  Horiz. % 95.41% 97.65% 99.00% 100.23% 101.16% 101.90% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.03 % 28.14 % 19.21 % 54.10 % -203.62 % 37.28 % 14.78 % -35.82%
  YoY % -96.34% 46.49% -64.49% 126.57% -646.19% 152.23% -
  Horiz. % 6.97% 190.39% 129.97% 366.04% -1,377.67% 252.23% 100.00%
ROE 0.05 % 1.09 % 0.88 % 2.05 % -9.63 % 9.06 % 1.11 % -40.32%
  YoY % -95.41% 23.86% -57.07% 121.29% -206.29% 716.22% -
  Horiz. % 4.50% 98.20% 79.28% 184.68% -867.57% 816.22% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.75 5.44 6.56 4.92 5.24 20.37 11.49 -10.89%
  YoY % 5.70% -17.07% 33.33% -6.11% -74.28% 77.28% -
  Horiz. % 50.04% 47.35% 57.09% 42.82% 45.60% 177.28% 100.00%
EPS 0.06 1.53 1.26 2.66 -10.69 11.78 1.38 -40.67%
  YoY % -96.08% 21.43% -52.63% 124.88% -190.75% 753.62% -
  Horiz. % 4.35% 110.87% 91.30% 192.75% -774.64% 853.62% 100.00%
DPS 5.00 4.00 3.00 3.00 1.00 2.00 1.00 30.73%
  YoY % 25.00% 33.33% 0.00% 200.00% -50.00% 100.00% -
  Horiz. % 500.00% 400.00% 300.00% 300.00% 100.00% 200.00% 100.00%
NAPS 1.3200 1.4100 1.4300 1.3000 1.1100 1.3000 1.2400 1.05%
  YoY % -6.38% -1.40% 10.00% 17.12% -14.62% 4.84% -
  Horiz. % 106.45% 113.71% 115.32% 104.84% 89.52% 104.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.39 5.21 6.38 4.84 5.21 20.38 11.28 -11.57%
  YoY % 3.45% -18.34% 31.82% -7.10% -74.44% 80.67% -
  Horiz. % 47.78% 46.19% 56.56% 42.91% 46.19% 180.67% 100.00%
EPS 0.06 1.47 1.22 2.62 -10.61 11.78 1.35 -40.46%
  YoY % -95.92% 20.49% -53.44% 124.69% -190.07% 772.59% -
  Horiz. % 4.44% 108.89% 90.37% 194.07% -785.93% 872.59% 100.00%
DPS 4.68 3.83 2.92 2.95 0.99 2.00 0.98 29.74%
  YoY % 22.19% 31.16% -1.02% 197.98% -50.50% 104.08% -
  Horiz. % 477.55% 390.82% 297.96% 301.02% 101.02% 204.08% 100.00%
NAPS 1.2362 1.3515 1.3897 1.2790 1.1022 1.3003 1.2172 0.26%
  YoY % -8.53% -2.75% 8.66% 16.04% -15.23% 6.83% -
  Horiz. % 101.56% 111.03% 114.17% 105.08% 90.55% 106.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.1000 0.8400 0.7700 0.6200 0.5000 0.7800 0.6200 -
P/RPS 19.12 15.45 11.73 12.61 9.54 3.83 5.40 23.43%
  YoY % 23.75% 31.71% -6.98% 32.18% 149.09% -29.07% -
  Horiz. % 354.07% 286.11% 217.22% 233.52% 176.67% 70.93% 100.00%
P/EPS 1,848.74 54.90 61.09 23.31 -4.68 6.62 45.05 85.62%
  YoY % 3,267.47% -10.13% 162.08% 598.08% -170.69% -85.31% -
  Horiz. % 4,103.75% 121.86% 135.60% 51.74% -10.39% 14.69% 100.00%
EY 0.05 1.82 1.64 4.29 -21.37 15.09 2.22 -46.83%
  YoY % -97.25% 10.98% -61.77% 120.07% -241.62% 579.73% -
  Horiz. % 2.25% 81.98% 73.87% 193.24% -962.61% 679.73% 100.00%
DY 4.55 4.76 3.90 4.84 2.00 2.56 1.61 18.89%
  YoY % -4.41% 22.05% -19.42% 142.00% -21.87% 59.01% -
  Horiz. % 282.61% 295.65% 242.24% 300.62% 124.22% 159.01% 100.00%
P/NAPS 0.83 0.60 0.54 0.48 0.45 0.60 0.50 8.81%
  YoY % 38.33% 11.11% 12.50% 6.67% -25.00% 20.00% -
  Horiz. % 166.00% 120.00% 108.00% 96.00% 90.00% 120.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 20/02/08 13/02/07 -
Price 1.1000 0.8000 0.7700 0.6200 0.5500 0.7900 0.8500 -
P/RPS 19.12 14.71 11.73 12.61 10.49 3.88 7.40 17.12%
  YoY % 29.98% 25.40% -6.98% 20.21% 170.36% -47.57% -
  Horiz. % 258.38% 198.78% 158.51% 170.41% 141.76% 52.43% 100.00%
P/EPS 1,848.74 52.29 61.09 23.31 -5.15 6.71 61.76 76.12%
  YoY % 3,435.55% -14.40% 162.08% 552.62% -176.75% -89.14% -
  Horiz. % 2,993.43% 84.67% 98.92% 37.74% -8.34% 10.86% 100.00%
EY 0.05 1.91 1.64 4.29 -19.43 14.90 1.62 -43.96%
  YoY % -97.38% 16.46% -61.77% 122.08% -230.40% 819.75% -
  Horiz. % 3.09% 117.90% 101.23% 264.81% -1,199.38% 919.75% 100.00%
DY 4.55 5.00 3.90 4.84 1.82 2.53 1.18 25.20%
  YoY % -9.00% 28.21% -19.42% 165.93% -28.06% 114.41% -
  Horiz. % 385.59% 423.73% 330.51% 410.17% 154.24% 214.41% 100.00%
P/NAPS 0.83 0.57 0.54 0.48 0.50 0.61 0.69 3.12%
  YoY % 45.61% 5.56% 12.50% -4.00% -18.03% -11.59% -
  Horiz. % 120.29% 82.61% 78.26% 69.57% 72.46% 88.41% 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
 
 

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