Highlights

[APEX] YoY Quarter Result on 2012-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -99.35%    YoY -     -96.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 13,168 11,269 17,981 11,504 11,130 13,618 10,330 4.13%
  YoY % 16.85% -37.33% 56.30% 3.36% -18.27% 31.83% -
  Horiz. % 127.47% 109.09% 174.07% 111.36% 107.74% 131.83% 100.00%
PBT 7,750 5,375 10,337 1,225 4,223 3,834 4,292 10.35%
  YoY % 44.19% -48.00% 743.84% -70.99% 10.15% -10.67% -
  Horiz. % 180.57% 125.23% 240.84% 28.54% 98.39% 89.33% 100.00%
Tax -1,155 -863 -1,713 -1,106 -1,091 -1,218 1,297 -
  YoY % -33.84% 49.62% -54.88% -1.37% 10.43% -193.91% -
  Horiz. % -89.05% -66.54% -132.07% -85.27% -84.12% -93.91% 100.00%
NP 6,595 4,512 8,624 119 3,132 2,616 5,589 2.80%
  YoY % 46.17% -47.68% 7,147.06% -96.20% 19.72% -53.19% -
  Horiz. % 118.00% 80.73% 154.30% 2.13% 56.04% 46.81% 100.00%
NP to SH 6,595 4,512 8,624 119 3,132 2,616 5,589 2.80%
  YoY % 46.17% -47.68% 7,147.06% -96.20% 19.72% -53.19% -
  Horiz. % 118.00% 80.73% 154.30% 2.13% 56.04% 46.81% 100.00%
Tax Rate 14.90 % 16.06 % 16.57 % 90.29 % 25.83 % 31.77 % -30.22 % -
  YoY % -7.22% -3.08% -81.65% 249.55% -18.70% 205.13% -
  Horiz. % -49.31% -53.14% -54.83% -298.78% -85.47% -105.13% 100.00%
Total Cost 6,573 6,757 9,357 11,385 7,998 11,002 4,741 5.59%
  YoY % -2.72% -27.79% -17.81% 42.35% -27.30% 132.06% -
  Horiz. % 138.64% 142.52% 197.36% 240.14% 168.70% 232.06% 100.00%
Net Worth 286,121 292,440 285,442 264,000 288,635 296,781 273,146 0.78%
  YoY % -2.16% 2.45% 8.12% -8.54% -2.74% 8.65% -
  Horiz. % 104.75% 107.06% 104.50% 96.65% 105.67% 108.65% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,146 24,370 16,195 10,000 8,188 6,226 6,303 8.25%
  YoY % -58.37% 50.48% 61.95% 22.13% 31.51% -1.22% -
  Horiz. % 160.96% 386.62% 256.93% 158.64% 129.90% 98.78% 100.00%
Div Payout % 153.85 % 540.12 % 187.79 % 8,403.36 % 261.44 % 238.00 % 112.78 % 5.31%
  YoY % -71.52% 187.62% -97.77% 3,114.26% 9.85% 111.03% -
  Horiz. % 136.42% 478.91% 166.51% 7,451.11% 231.81% 211.03% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 286,121 292,440 285,442 264,000 288,635 296,781 273,146 0.78%
  YoY % -2.16% 2.45% 8.12% -8.54% -2.74% 8.65% -
  Horiz. % 104.75% 107.06% 104.50% 96.65% 105.67% 108.65% 100.00%
NOSH 202,923 203,083 202,441 200,000 204,705 207,539 210,112 -0.58%
  YoY % -0.08% 0.32% 1.22% -2.30% -1.37% -1.22% -
  Horiz. % 96.58% 96.65% 96.35% 95.19% 97.43% 98.78% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 50.08 % 40.04 % 47.96 % 1.03 % 28.14 % 19.21 % 54.10 % -1.28%
  YoY % 25.07% -16.51% 4,556.31% -96.34% 46.49% -64.49% -
  Horiz. % 92.57% 74.01% 88.65% 1.90% 52.01% 35.51% 100.00%
ROE 2.30 % 1.54 % 3.02 % 0.05 % 1.09 % 0.88 % 2.05 % 1.94%
  YoY % 49.35% -49.01% 5,940.00% -95.41% 23.86% -57.07% -
  Horiz. % 112.20% 75.12% 147.32% 2.44% 53.17% 42.93% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.49 5.55 8.88 5.75 5.44 6.56 4.92 4.72%
  YoY % 16.94% -37.50% 54.43% 5.70% -17.07% 33.33% -
  Horiz. % 131.91% 112.80% 180.49% 116.87% 110.57% 133.33% 100.00%
EPS 3.25 2.23 4.26 0.06 1.53 1.26 2.66 3.39%
  YoY % 45.74% -47.65% 7,000.00% -96.08% 21.43% -52.63% -
  Horiz. % 122.18% 83.83% 160.15% 2.26% 57.52% 47.37% 100.00%
DPS 5.00 12.00 8.00 5.00 4.00 3.00 3.00 8.88%
  YoY % -58.33% 50.00% 60.00% 25.00% 33.33% 0.00% -
  Horiz. % 166.67% 400.00% 266.67% 166.67% 133.33% 100.00% 100.00%
NAPS 1.4100 1.4400 1.4100 1.3200 1.4100 1.4300 1.3000 1.36%
  YoY % -2.08% 2.13% 6.82% -6.38% -1.40% 10.00% -
  Horiz. % 108.46% 110.77% 108.46% 101.54% 108.46% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.17 5.28 8.42 5.39 5.21 6.38 4.84 4.13%
  YoY % 16.86% -37.29% 56.22% 3.45% -18.34% 31.82% -
  Horiz. % 127.48% 109.09% 173.97% 111.36% 107.64% 131.82% 100.00%
EPS 3.09 2.11 4.04 0.06 1.47 1.22 2.62 2.79%
  YoY % 46.45% -47.77% 6,633.33% -95.92% 20.49% -53.44% -
  Horiz. % 117.94% 80.53% 154.20% 2.29% 56.11% 46.56% 100.00%
DPS 4.75 11.41 7.58 4.68 3.83 2.92 2.95 8.26%
  YoY % -58.37% 50.53% 61.97% 22.19% 31.16% -1.02% -
  Horiz. % 161.02% 386.78% 256.95% 158.64% 129.83% 98.98% 100.00%
NAPS 1.3398 1.3693 1.3366 1.2362 1.3515 1.3897 1.2790 0.78%
  YoY % -2.15% 2.45% 8.12% -8.53% -2.75% 8.66% -
  Horiz. % 104.75% 107.06% 104.50% 96.65% 105.67% 108.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.9000 1.4500 1.1700 1.1000 0.8400 0.7700 0.6200 -
P/RPS 29.28 26.13 13.17 19.12 15.45 11.73 12.61 15.07%
  YoY % 12.06% 98.41% -31.12% 23.75% 31.71% -6.98% -
  Horiz. % 232.20% 207.22% 104.44% 151.63% 122.52% 93.02% 100.00%
P/EPS 58.46 65.26 27.46 1,848.74 54.90 61.09 23.31 16.55%
  YoY % -10.42% 137.65% -98.51% 3,267.47% -10.13% 162.08% -
  Horiz. % 250.79% 279.97% 117.80% 7,931.10% 235.52% 262.08% 100.00%
EY 1.71 1.53 3.64 0.05 1.82 1.64 4.29 -14.21%
  YoY % 11.76% -57.97% 7,180.00% -97.25% 10.98% -61.77% -
  Horiz. % 39.86% 35.66% 84.85% 1.17% 42.42% 38.23% 100.00%
DY 2.63 8.28 6.84 4.55 4.76 3.90 4.84 -9.66%
  YoY % -68.24% 21.05% 50.33% -4.41% 22.05% -19.42% -
  Horiz. % 54.34% 171.07% 141.32% 94.01% 98.35% 80.58% 100.00%
P/NAPS 1.35 1.01 0.83 0.83 0.60 0.54 0.48 18.80%
  YoY % 33.66% 21.69% 0.00% 38.33% 11.11% 12.50% -
  Horiz. % 281.25% 210.42% 172.92% 172.92% 125.00% 112.50% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 -
Price 1.8000 1.5000 1.2000 1.1000 0.8000 0.7700 0.6200 -
P/RPS 27.74 27.03 13.51 19.12 14.71 11.73 12.61 14.04%
  YoY % 2.63% 100.07% -29.34% 29.98% 25.40% -6.98% -
  Horiz. % 219.98% 214.35% 107.14% 151.63% 116.65% 93.02% 100.00%
P/EPS 55.38 67.51 28.17 1,848.74 52.29 61.09 23.31 15.51%
  YoY % -17.97% 139.65% -98.48% 3,435.55% -14.40% 162.08% -
  Horiz. % 237.58% 289.62% 120.85% 7,931.10% 224.32% 262.08% 100.00%
EY 1.81 1.48 3.55 0.05 1.91 1.64 4.29 -13.39%
  YoY % 22.30% -58.31% 7,000.00% -97.38% 16.46% -61.77% -
  Horiz. % 42.19% 34.50% 82.75% 1.17% 44.52% 38.23% 100.00%
DY 2.78 8.00 6.67 4.55 5.00 3.90 4.84 -8.82%
  YoY % -65.25% 19.94% 46.59% -9.00% 28.21% -19.42% -
  Horiz. % 57.44% 165.29% 137.81% 94.01% 103.31% 80.58% 100.00%
P/NAPS 1.28 1.04 0.85 0.83 0.57 0.54 0.48 17.75%
  YoY % 23.08% 22.35% 2.41% 45.61% 5.56% 12.50% -
  Horiz. % 266.67% 216.67% 177.08% 172.92% 118.75% 112.50% 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
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS