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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

346  347  593  1097 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.15-0.025 
 INIX 0.325+0.025 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.11+0.005 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
6. KLCI waves 26 - Wave 3 could have started KLCI waves
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS