Highlights

[APEX] YoY Quarter Result on 2010-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -55.19%    YoY -     -53.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 17,981 11,504 11,130 13,618 10,330 11,119 43,520 -13.69%
  YoY % 56.30% 3.36% -18.27% 31.83% -7.10% -74.45% -
  Horiz. % 41.32% 26.43% 25.57% 31.29% 23.74% 25.55% 100.00%
PBT 10,337 1,225 4,223 3,834 4,292 -22,629 13,585 -4.45%
  YoY % 743.84% -70.99% 10.15% -10.67% 118.97% -266.57% -
  Horiz. % 76.09% 9.02% 31.09% 28.22% 31.59% -166.57% 100.00%
Tax -1,713 -1,106 -1,091 -1,218 1,297 -12 2,640 -
  YoY % -54.88% -1.37% 10.43% -193.91% 10,908.33% -100.45% -
  Horiz. % -64.89% -41.89% -41.33% -46.14% 49.13% -0.45% 100.00%
NP 8,624 119 3,132 2,616 5,589 -22,641 16,225 -9.99%
  YoY % 7,147.06% -96.20% 19.72% -53.19% 124.69% -239.54% -
  Horiz. % 53.15% 0.73% 19.30% 16.12% 34.45% -139.54% 100.00%
NP to SH 8,624 119 3,132 2,616 5,589 -22,662 25,150 -16.32%
  YoY % 7,147.06% -96.20% 19.72% -53.19% 124.66% -190.11% -
  Horiz. % 34.29% 0.47% 12.45% 10.40% 22.22% -90.11% 100.00%
Tax Rate 16.57 % 90.29 % 25.83 % 31.77 % -30.22 % - % -19.43 % -
  YoY % -81.65% 249.55% -18.70% 205.13% 0.00% 0.00% -
  Horiz. % -85.28% -464.69% -132.94% -163.51% 155.53% 0.00% 100.00%
Total Cost 9,357 11,385 7,998 11,002 4,741 33,760 27,295 -16.33%
  YoY % -17.81% 42.35% -27.30% 132.06% -85.96% 23.69% -
  Horiz. % 34.28% 41.71% 29.30% 40.31% 17.37% 123.69% 100.00%
Net Worth 285,442 264,000 288,635 296,781 273,146 235,396 277,694 0.46%
  YoY % 8.12% -8.54% -2.74% 8.65% 16.04% -15.23% -
  Horiz. % 102.79% 95.07% 103.94% 106.87% 98.36% 84.77% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 16,195 10,000 8,188 6,226 6,303 2,120 4,272 24.84%
  YoY % 61.95% 22.13% 31.51% -1.22% 197.23% -50.36% -
  Horiz. % 379.08% 234.07% 191.66% 145.74% 147.54% 49.64% 100.00%
Div Payout % 187.79 % 8,403.36 % 261.44 % 238.00 % 112.78 % - % 16.99 % 49.20%
  YoY % -97.77% 3,114.26% 9.85% 111.03% 0.00% 0.00% -
  Horiz. % 1,105.30% 49,460.62% 1,538.79% 1,400.82% 663.80% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 285,442 264,000 288,635 296,781 273,146 235,396 277,694 0.46%
  YoY % 8.12% -8.54% -2.74% 8.65% 16.04% -15.23% -
  Horiz. % 102.79% 95.07% 103.94% 106.87% 98.36% 84.77% 100.00%
NOSH 202,441 200,000 204,705 207,539 210,112 212,068 213,610 -0.89%
  YoY % 1.22% -2.30% -1.37% -1.22% -0.92% -0.72% -
  Horiz. % 94.77% 93.63% 95.83% 97.16% 98.36% 99.28% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 47.96 % 1.03 % 28.14 % 19.21 % 54.10 % -203.62 % 37.28 % 4.28%
  YoY % 4,556.31% -96.34% 46.49% -64.49% 126.57% -646.19% -
  Horiz. % 128.65% 2.76% 75.48% 51.53% 145.12% -546.19% 100.00%
ROE 3.02 % 0.05 % 1.09 % 0.88 % 2.05 % -9.63 % 9.06 % -16.72%
  YoY % 5,940.00% -95.41% 23.86% -57.07% 121.29% -206.29% -
  Horiz. % 33.33% 0.55% 12.03% 9.71% 22.63% -106.29% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.88 5.75 5.44 6.56 4.92 5.24 20.37 -12.91%
  YoY % 54.43% 5.70% -17.07% 33.33% -6.11% -74.28% -
  Horiz. % 43.59% 28.23% 26.71% 32.20% 24.15% 25.72% 100.00%
EPS 4.26 0.06 1.53 1.26 2.66 -10.69 11.78 -15.58%
  YoY % 7,000.00% -96.08% 21.43% -52.63% 124.88% -190.75% -
  Horiz. % 36.16% 0.51% 12.99% 10.70% 22.58% -90.75% 100.00%
DPS 8.00 5.00 4.00 3.00 3.00 1.00 2.00 25.97%
  YoY % 60.00% 25.00% 33.33% 0.00% 200.00% -50.00% -
  Horiz. % 400.00% 250.00% 200.00% 150.00% 150.00% 50.00% 100.00%
NAPS 1.4100 1.3200 1.4100 1.4300 1.3000 1.1100 1.3000 1.36%
  YoY % 6.82% -6.38% -1.40% 10.00% 17.12% -14.62% -
  Horiz. % 108.46% 101.54% 108.46% 110.00% 100.00% 85.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.42 5.39 5.21 6.38 4.84 5.21 20.38 -13.69%
  YoY % 56.22% 3.45% -18.34% 31.82% -7.10% -74.44% -
  Horiz. % 41.32% 26.45% 25.56% 31.31% 23.75% 25.56% 100.00%
EPS 4.04 0.06 1.47 1.22 2.62 -10.61 11.78 -16.32%
  YoY % 6,633.33% -95.92% 20.49% -53.44% 124.69% -190.07% -
  Horiz. % 34.30% 0.51% 12.48% 10.36% 22.24% -90.07% 100.00%
DPS 7.58 4.68 3.83 2.92 2.95 0.99 2.00 24.84%
  YoY % 61.97% 22.19% 31.16% -1.02% 197.98% -50.50% -
  Horiz. % 379.00% 234.00% 191.50% 146.00% 147.50% 49.50% 100.00%
NAPS 1.3366 1.2362 1.3515 1.3897 1.2790 1.1022 1.3003 0.46%
  YoY % 8.12% -8.53% -2.75% 8.66% 16.04% -15.23% -
  Horiz. % 102.79% 95.07% 103.94% 106.88% 98.36% 84.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.1700 1.1000 0.8400 0.7700 0.6200 0.5000 0.7800 -
P/RPS 13.17 19.12 15.45 11.73 12.61 9.54 3.83 22.83%
  YoY % -31.12% 23.75% 31.71% -6.98% 32.18% 149.09% -
  Horiz. % 343.86% 499.22% 403.39% 306.27% 329.24% 249.09% 100.00%
P/EPS 27.46 1,848.74 54.90 61.09 23.31 -4.68 6.62 26.73%
  YoY % -98.51% 3,267.47% -10.13% 162.08% 598.08% -170.69% -
  Horiz. % 414.80% 27,926.59% 829.31% 922.81% 352.11% -70.69% 100.00%
EY 3.64 0.05 1.82 1.64 4.29 -21.37 15.09 -21.08%
  YoY % 7,180.00% -97.25% 10.98% -61.77% 120.07% -241.62% -
  Horiz. % 24.12% 0.33% 12.06% 10.87% 28.43% -141.62% 100.00%
DY 6.84 4.55 4.76 3.90 4.84 2.00 2.56 17.78%
  YoY % 50.33% -4.41% 22.05% -19.42% 142.00% -21.87% -
  Horiz. % 267.19% 177.73% 185.94% 152.34% 189.06% 78.12% 100.00%
P/NAPS 0.83 0.83 0.60 0.54 0.48 0.45 0.60 5.55%
  YoY % 0.00% 38.33% 11.11% 12.50% 6.67% -25.00% -
  Horiz. % 138.33% 138.33% 100.00% 90.00% 80.00% 75.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 20/02/08 -
Price 1.2000 1.1000 0.8000 0.7700 0.6200 0.5500 0.7900 -
P/RPS 13.51 19.12 14.71 11.73 12.61 10.49 3.88 23.09%
  YoY % -29.34% 29.98% 25.40% -6.98% 20.21% 170.36% -
  Horiz. % 348.20% 492.78% 379.12% 302.32% 325.00% 270.36% 100.00%
P/EPS 28.17 1,848.74 52.29 61.09 23.31 -5.15 6.71 26.98%
  YoY % -98.48% 3,435.55% -14.40% 162.08% 552.62% -176.75% -
  Horiz. % 419.82% 27,552.01% 779.28% 910.43% 347.39% -76.75% 100.00%
EY 3.55 0.05 1.91 1.64 4.29 -19.43 14.90 -21.25%
  YoY % 7,000.00% -97.38% 16.46% -61.77% 122.08% -230.40% -
  Horiz. % 23.83% 0.34% 12.82% 11.01% 28.79% -130.40% 100.00%
DY 6.67 4.55 5.00 3.90 4.84 1.82 2.53 17.52%
  YoY % 46.59% -9.00% 28.21% -19.42% 165.93% -28.06% -
  Horiz. % 263.64% 179.84% 197.63% 154.15% 191.30% 71.94% 100.00%
P/NAPS 0.85 0.83 0.57 0.54 0.48 0.50 0.61 5.68%
  YoY % 2.41% 45.61% 5.56% 12.50% -4.00% -18.03% -
  Horiz. % 139.34% 136.07% 93.44% 88.52% 78.69% 81.97% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers