Highlights

[APEX] YoY Quarter Result on 2009-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 21-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     103.67%    YoY -     -23.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 12,891 14,535 11,665 4,456 11,814 37,031 18,109 -5.50%
  YoY % -11.31% 24.60% 161.78% -62.28% -68.10% 104.49% -
  Horiz. % 71.19% 80.26% 64.42% 24.61% 65.24% 204.49% 100.00%
PBT 5,234 7,242 5,377 897 1,564 8,748 1,723 20.32%
  YoY % -27.73% 34.68% 499.44% -42.65% -82.12% 407.72% -
  Horiz. % 303.77% 420.31% 312.07% 52.06% 90.77% 507.72% 100.00%
Tax -1,278 -1,854 -1,117 -66 -691 -2,044 -217 34.35%
  YoY % 31.07% -65.98% -1,592.42% 90.45% 66.19% -841.94% -
  Horiz. % 588.94% 854.38% 514.75% 30.41% 318.43% 941.94% 100.00%
NP 3,956 5,388 4,260 831 873 6,704 1,506 17.45%
  YoY % -26.58% 26.48% 412.64% -4.81% -86.98% 345.15% -
  Horiz. % 262.68% 357.77% 282.87% 55.18% 57.97% 445.15% 100.00%
NP to SH 3,956 5,388 4,260 831 1,091 5,017 1,214 21.74%
  YoY % -26.58% 26.48% 412.64% -23.83% -78.25% 313.26% -
  Horiz. % 325.86% 443.82% 350.91% 68.45% 89.87% 413.26% 100.00%
Tax Rate 24.42 % 25.60 % 20.77 % 7.36 % 44.18 % 23.37 % 12.59 % 11.66%
  YoY % -4.61% 23.25% 182.20% -83.34% 89.05% 85.62% -
  Horiz. % 193.96% 203.34% 164.97% 58.46% 350.91% 185.62% 100.00%
Total Cost 8,935 9,147 7,405 3,625 10,941 30,327 16,603 -9.80%
  YoY % -2.32% 23.52% 104.28% -66.87% -63.92% 82.66% -
  Horiz. % 53.82% 55.09% 44.60% 21.83% 65.90% 182.66% 100.00%
Net Worth 295,680 292,195 275,647 242,907 269,541 259,211 238,613 3.64%
  YoY % 1.19% 6.00% 13.48% -9.88% 3.98% 8.63% -
  Horiz. % 123.92% 122.46% 115.52% 101.80% 112.96% 108.63% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 295,680 292,195 275,647 242,907 269,541 259,211 238,613 3.64%
  YoY % 1.19% 6.00% 13.48% -9.88% 3.98% 8.63% -
  Horiz. % 123.92% 122.46% 115.52% 101.80% 112.96% 108.63% 100.00%
NOSH 203,917 207,230 208,823 213,076 213,921 209,041 209,310 -0.43%
  YoY % -1.60% -0.76% -2.00% -0.39% 2.33% -0.13% -
  Horiz. % 97.42% 99.01% 99.77% 101.80% 102.20% 99.87% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 30.69 % 37.07 % 36.52 % 18.65 % 7.39 % 18.10 % 8.32 % 24.28%
  YoY % -17.21% 1.51% 95.82% 152.37% -59.17% 117.55% -
  Horiz. % 368.87% 445.55% 438.94% 224.16% 88.82% 217.55% 100.00%
ROE 1.34 % 1.84 % 1.55 % 0.34 % 0.40 % 1.94 % 0.51 % 17.45%
  YoY % -27.17% 18.71% 355.88% -15.00% -79.38% 280.39% -
  Horiz. % 262.75% 360.78% 303.92% 66.67% 78.43% 380.39% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.32 7.01 5.59 2.09 5.52 17.71 8.65 -5.09%
  YoY % -9.84% 25.40% 167.46% -62.14% -68.83% 104.74% -
  Horiz. % 73.06% 81.04% 64.62% 24.16% 63.82% 204.74% 100.00%
EPS 1.94 2.60 2.04 0.39 0.51 2.40 0.58 22.27%
  YoY % -25.38% 27.45% 423.08% -23.53% -78.75% 313.79% -
  Horiz. % 334.48% 448.28% 351.72% 67.24% 87.93% 413.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4500 1.4100 1.3200 1.1400 1.2600 1.2400 1.1400 4.09%
  YoY % 2.84% 6.82% 15.79% -9.52% 1.61% 8.77% -
  Horiz. % 127.19% 123.68% 115.79% 100.00% 110.53% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.04 6.81 5.46 2.09 5.53 17.34 8.48 -5.49%
  YoY % -11.31% 24.73% 161.24% -62.21% -68.11% 104.48% -
  Horiz. % 71.23% 80.31% 64.39% 24.65% 65.21% 204.48% 100.00%
EPS 1.85 2.52 1.99 0.39 0.51 2.35 0.57 21.66%
  YoY % -26.59% 26.63% 410.26% -23.53% -78.30% 312.28% -
  Horiz. % 324.56% 442.11% 349.12% 68.42% 89.47% 412.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3845 1.3682 1.2907 1.1374 1.2621 1.2137 1.1173 3.63%
  YoY % 1.19% 6.00% 13.48% -9.88% 3.99% 8.63% -
  Horiz. % 123.91% 122.46% 115.52% 101.80% 112.96% 108.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.8400 0.8000 0.6600 0.5000 0.7900 0.8700 0.4500 -
P/RPS 13.29 11.41 11.82 23.91 14.30 4.91 5.20 16.91%
  YoY % 16.48% -3.47% -50.56% 67.20% 191.24% -5.58% -
  Horiz. % 255.58% 219.42% 227.31% 459.81% 275.00% 94.42% 100.00%
P/EPS 43.30 30.77 32.35 128.21 154.90 36.25 77.59 -9.26%
  YoY % 40.72% -4.88% -74.77% -17.23% 327.31% -53.28% -
  Horiz. % 55.81% 39.66% 41.69% 165.24% 199.64% 46.72% 100.00%
EY 2.31 3.25 3.09 0.78 0.65 2.76 1.29 10.19%
  YoY % -28.92% 5.18% 296.15% 20.00% -76.45% 113.95% -
  Horiz. % 179.07% 251.94% 239.53% 60.47% 50.39% 213.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.57 0.50 0.44 0.63 0.70 0.39 6.83%
  YoY % 1.75% 14.00% 13.64% -30.16% -10.00% 79.49% -
  Horiz. % 148.72% 146.15% 128.21% 112.82% 161.54% 179.49% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 25/05/10 21/05/09 27/05/08 29/05/07 07/06/06 -
Price 0.8000 0.8300 0.6100 0.6200 0.7400 0.7600 0.5000 -
P/RPS 12.65 11.83 10.92 29.65 13.40 4.29 5.78 13.93%
  YoY % 6.93% 8.33% -63.17% 121.27% 212.35% -25.78% -
  Horiz. % 218.86% 204.67% 188.93% 512.98% 231.83% 74.22% 100.00%
P/EPS 41.24 31.92 29.90 158.97 145.10 31.67 86.21 -11.55%
  YoY % 29.20% 6.76% -81.19% 9.56% 358.16% -63.26% -
  Horiz. % 47.84% 37.03% 34.68% 184.40% 168.31% 36.74% 100.00%
EY 2.43 3.13 3.34 0.63 0.69 3.16 1.16 13.10%
  YoY % -22.36% -6.29% 430.16% -8.70% -78.16% 172.41% -
  Horiz. % 209.48% 269.83% 287.93% 54.31% 59.48% 272.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.59 0.46 0.54 0.59 0.61 0.44 3.79%
  YoY % -6.78% 28.26% -14.81% -8.47% -3.28% 38.64% -
  Horiz. % 125.00% 134.09% 104.55% 122.73% 134.09% 138.64% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
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
 
 

292  278  586  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.535+0.095 
 MLAB 0.03-0.005 
 SAPNRG 0.045-0.005 
 HSI-CI2 0.33-0.01 
 EDUSPEC 0.0150.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.77+0.005 
 HSI-CI1 0.115-0.01 
PARTNERS & BROKERS