Highlights

[APEX] YoY Quarter Result on 2011-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -42.27%    YoY -     19.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 11,269 17,981 11,504 11,130 13,618 10,330 11,119 0.22%
  YoY % -37.33% 56.30% 3.36% -18.27% 31.83% -7.10% -
  Horiz. % 101.35% 161.71% 103.46% 100.10% 122.48% 92.90% 100.00%
PBT 5,375 10,337 1,225 4,223 3,834 4,292 -22,629 -
  YoY % -48.00% 743.84% -70.99% 10.15% -10.67% 118.97% -
  Horiz. % -23.75% -45.68% -5.41% -18.66% -16.94% -18.97% 100.00%
Tax -863 -1,713 -1,106 -1,091 -1,218 1,297 -12 103.86%
  YoY % 49.62% -54.88% -1.37% 10.43% -193.91% 10,908.33% -
  Horiz. % 7,191.67% 14,275.00% 9,216.67% 9,091.67% 10,150.00% -10,808.33% 100.00%
NP 4,512 8,624 119 3,132 2,616 5,589 -22,641 -
  YoY % -47.68% 7,147.06% -96.20% 19.72% -53.19% 124.69% -
  Horiz. % -19.93% -38.09% -0.53% -13.83% -11.55% -24.69% 100.00%
NP to SH 4,512 8,624 119 3,132 2,616 5,589 -22,662 -
  YoY % -47.68% 7,147.06% -96.20% 19.72% -53.19% 124.66% -
  Horiz. % -19.91% -38.05% -0.53% -13.82% -11.54% -24.66% 100.00%
Tax Rate 16.06 % 16.57 % 90.29 % 25.83 % 31.77 % -30.22 % - % -
  YoY % -3.08% -81.65% 249.55% -18.70% 205.13% 0.00% -
  Horiz. % -53.14% -54.83% -298.78% -85.47% -105.13% 100.00% -
Total Cost 6,757 9,357 11,385 7,998 11,002 4,741 33,760 -23.51%
  YoY % -27.79% -17.81% 42.35% -27.30% 132.06% -85.96% -
  Horiz. % 20.01% 27.72% 33.72% 23.69% 32.59% 14.04% 100.00%
Net Worth 292,440 285,442 264,000 288,635 296,781 273,146 235,396 3.68%
  YoY % 2.45% 8.12% -8.54% -2.74% 8.65% 16.04% -
  Horiz. % 124.23% 121.26% 112.15% 122.62% 126.08% 116.04% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 24,370 16,195 10,000 8,188 6,226 6,303 2,120 50.19%
  YoY % 50.48% 61.95% 22.13% 31.51% -1.22% 197.23% -
  Horiz. % 1,149.16% 763.68% 471.55% 386.11% 293.59% 297.23% 100.00%
Div Payout % 540.12 % 187.79 % 8,403.36 % 261.44 % 238.00 % 112.78 % - % -
  YoY % 187.62% -97.77% 3,114.26% 9.85% 111.03% 0.00% -
  Horiz. % 478.91% 166.51% 7,451.11% 231.81% 211.03% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 292,440 285,442 264,000 288,635 296,781 273,146 235,396 3.68%
  YoY % 2.45% 8.12% -8.54% -2.74% 8.65% 16.04% -
  Horiz. % 124.23% 121.26% 112.15% 122.62% 126.08% 116.04% 100.00%
NOSH 203,083 202,441 200,000 204,705 207,539 210,112 212,068 -0.72%
  YoY % 0.32% 1.22% -2.30% -1.37% -1.22% -0.92% -
  Horiz. % 95.76% 95.46% 94.31% 96.53% 97.86% 99.08% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 40.04 % 47.96 % 1.03 % 28.14 % 19.21 % 54.10 % -203.62 % -
  YoY % -16.51% 4,556.31% -96.34% 46.49% -64.49% 126.57% -
  Horiz. % -19.66% -23.55% -0.51% -13.82% -9.43% -26.57% 100.00%
ROE 1.54 % 3.02 % 0.05 % 1.09 % 0.88 % 2.05 % -9.63 % -
  YoY % -49.01% 5,940.00% -95.41% 23.86% -57.07% 121.29% -
  Horiz. % -15.99% -31.36% -0.52% -11.32% -9.14% -21.29% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.55 8.88 5.75 5.44 6.56 4.92 5.24 0.96%
  YoY % -37.50% 54.43% 5.70% -17.07% 33.33% -6.11% -
  Horiz. % 105.92% 169.47% 109.73% 103.82% 125.19% 93.89% 100.00%
EPS 2.23 4.26 0.06 1.53 1.26 2.66 -10.69 -
  YoY % -47.65% 7,000.00% -96.08% 21.43% -52.63% 124.88% -
  Horiz. % -20.86% -39.85% -0.56% -14.31% -11.79% -24.88% 100.00%
DPS 12.00 8.00 5.00 4.00 3.00 3.00 1.00 51.28%
  YoY % 50.00% 60.00% 25.00% 33.33% 0.00% 200.00% -
  Horiz. % 1,200.00% 800.00% 500.00% 400.00% 300.00% 300.00% 100.00%
NAPS 1.4400 1.4100 1.3200 1.4100 1.4300 1.3000 1.1100 4.43%
  YoY % 2.13% 6.82% -6.38% -1.40% 10.00% 17.12% -
  Horiz. % 129.73% 127.03% 118.92% 127.03% 128.83% 117.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.28 8.42 5.39 5.21 6.38 4.84 5.21 0.22%
  YoY % -37.29% 56.22% 3.45% -18.34% 31.82% -7.10% -
  Horiz. % 101.34% 161.61% 103.45% 100.00% 122.46% 92.90% 100.00%
EPS 2.11 4.04 0.06 1.47 1.22 2.62 -10.61 -
  YoY % -47.77% 6,633.33% -95.92% 20.49% -53.44% 124.69% -
  Horiz. % -19.89% -38.08% -0.57% -13.85% -11.50% -24.69% 100.00%
DPS 11.41 7.58 4.68 3.83 2.92 2.95 0.99 50.27%
  YoY % 50.53% 61.97% 22.19% 31.16% -1.02% 197.98% -
  Horiz. % 1,152.53% 765.66% 472.73% 386.87% 294.95% 297.98% 100.00%
NAPS 1.3693 1.3366 1.2362 1.3515 1.3897 1.2790 1.1022 3.68%
  YoY % 2.45% 8.12% -8.53% -2.75% 8.66% 16.04% -
  Horiz. % 124.23% 121.27% 112.16% 122.62% 126.08% 116.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.4500 1.1700 1.1000 0.8400 0.7700 0.6200 0.5000 -
P/RPS 26.13 13.17 19.12 15.45 11.73 12.61 9.54 18.28%
  YoY % 98.41% -31.12% 23.75% 31.71% -6.98% 32.18% -
  Horiz. % 273.90% 138.05% 200.42% 161.95% 122.96% 132.18% 100.00%
P/EPS 65.26 27.46 1,848.74 54.90 61.09 23.31 -4.68 -
  YoY % 137.65% -98.51% 3,267.47% -10.13% 162.08% 598.08% -
  Horiz. % -1,394.44% -586.75% -39,502.99% -1,173.08% -1,305.34% -498.08% 100.00%
EY 1.53 3.64 0.05 1.82 1.64 4.29 -21.37 -
  YoY % -57.97% 7,180.00% -97.25% 10.98% -61.77% 120.07% -
  Horiz. % -7.16% -17.03% -0.23% -8.52% -7.67% -20.07% 100.00%
DY 8.28 6.84 4.55 4.76 3.90 4.84 2.00 26.70%
  YoY % 21.05% 50.33% -4.41% 22.05% -19.42% 142.00% -
  Horiz. % 414.00% 342.00% 227.50% 238.00% 195.00% 242.00% 100.00%
P/NAPS 1.01 0.83 0.83 0.60 0.54 0.48 0.45 14.42%
  YoY % 21.69% 0.00% 38.33% 11.11% 12.50% 6.67% -
  Horiz. % 224.44% 184.44% 184.44% 133.33% 120.00% 106.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 -
Price 1.5000 1.2000 1.1000 0.8000 0.7700 0.6200 0.5500 -
P/RPS 27.03 13.51 19.12 14.71 11.73 12.61 10.49 17.08%
  YoY % 100.07% -29.34% 29.98% 25.40% -6.98% 20.21% -
  Horiz. % 257.67% 128.79% 182.27% 140.23% 111.82% 120.21% 100.00%
P/EPS 67.51 28.17 1,848.74 52.29 61.09 23.31 -5.15 -
  YoY % 139.65% -98.48% 3,435.55% -14.40% 162.08% 552.62% -
  Horiz. % -1,310.87% -546.99% -35,897.86% -1,015.34% -1,186.21% -452.62% 100.00%
EY 1.48 3.55 0.05 1.91 1.64 4.29 -19.43 -
  YoY % -58.31% 7,000.00% -97.38% 16.46% -61.77% 122.08% -
  Horiz. % -7.62% -18.27% -0.26% -9.83% -8.44% -22.08% 100.00%
DY 8.00 6.67 4.55 5.00 3.90 4.84 1.82 27.97%
  YoY % 19.94% 46.59% -9.00% 28.21% -19.42% 165.93% -
  Horiz. % 439.56% 366.48% 250.00% 274.73% 214.29% 265.93% 100.00%
P/NAPS 1.04 0.85 0.83 0.57 0.54 0.48 0.50 12.98%
  YoY % 22.35% 2.41% 45.61% 5.56% 12.50% -4.00% -
  Horiz. % 208.00% 170.00% 166.00% 114.00% 108.00% 96.00% 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 
Partners & Brokers