Highlights

[APEX] YoY Quarter Result on 2010-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -23.78%    YoY -     412.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 10,530 12,891 14,535 11,665 4,456 11,814 37,031 -18.89%
  YoY % -18.32% -11.31% 24.60% 161.78% -62.28% -68.10% -
  Horiz. % 28.44% 34.81% 39.25% 31.50% 12.03% 31.90% 100.00%
PBT 3,366 5,234 7,242 5,377 897 1,564 8,748 -14.70%
  YoY % -35.69% -27.73% 34.68% 499.44% -42.65% -82.12% -
  Horiz. % 38.48% 59.83% 82.78% 61.47% 10.25% 17.88% 100.00%
Tax -840 -1,278 -1,854 -1,117 -66 -691 -2,044 -13.76%
  YoY % 34.27% 31.07% -65.98% -1,592.42% 90.45% 66.19% -
  Horiz. % 41.10% 62.52% 90.70% 54.65% 3.23% 33.81% 100.00%
NP 2,526 3,956 5,388 4,260 831 873 6,704 -15.00%
  YoY % -36.15% -26.58% 26.48% 412.64% -4.81% -86.98% -
  Horiz. % 37.68% 59.01% 80.37% 63.54% 12.40% 13.02% 100.00%
NP to SH 2,526 3,956 5,388 4,260 831 1,091 5,017 -10.80%
  YoY % -36.15% -26.58% 26.48% 412.64% -23.83% -78.25% -
  Horiz. % 50.35% 78.85% 107.39% 84.91% 16.56% 21.75% 100.00%
Tax Rate 24.96 % 24.42 % 25.60 % 20.77 % 7.36 % 44.18 % 23.37 % 1.10%
  YoY % 2.21% -4.61% 23.25% 182.20% -83.34% 89.05% -
  Horiz. % 106.80% 104.49% 109.54% 88.87% 31.49% 189.05% 100.00%
Total Cost 8,004 8,935 9,147 7,405 3,625 10,941 30,327 -19.89%
  YoY % -10.42% -2.32% 23.52% 104.28% -66.87% -63.92% -
  Horiz. % 26.39% 29.46% 30.16% 24.42% 11.95% 36.08% 100.00%
Net Worth 272,808 295,680 292,195 275,647 242,907 269,541 259,211 0.85%
  YoY % -7.74% 1.19% 6.00% 13.48% -9.88% 3.98% -
  Horiz. % 105.25% 114.07% 112.72% 106.34% 93.71% 103.98% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 272,808 295,680 292,195 275,647 242,907 269,541 259,211 0.85%
  YoY % -7.74% 1.19% 6.00% 13.48% -9.88% 3.98% -
  Horiz. % 105.25% 114.07% 112.72% 106.34% 93.71% 103.98% 100.00%
NOSH 202,080 203,917 207,230 208,823 213,076 213,921 209,041 -0.56%
  YoY % -0.90% -1.60% -0.76% -2.00% -0.39% 2.33% -
  Horiz. % 96.67% 97.55% 99.13% 99.90% 101.93% 102.33% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 23.99 % 30.69 % 37.07 % 36.52 % 18.65 % 7.39 % 18.10 % 4.80%
  YoY % -21.83% -17.21% 1.51% 95.82% 152.37% -59.17% -
  Horiz. % 132.54% 169.56% 204.81% 201.77% 103.04% 40.83% 100.00%
ROE 0.93 % 1.34 % 1.84 % 1.55 % 0.34 % 0.40 % 1.94 % -11.52%
  YoY % -30.60% -27.17% 18.71% 355.88% -15.00% -79.38% -
  Horiz. % 47.94% 69.07% 94.85% 79.90% 17.53% 20.62% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.21 6.32 7.01 5.59 2.09 5.52 17.71 -18.43%
  YoY % -17.56% -9.84% 25.40% 167.46% -62.14% -68.83% -
  Horiz. % 29.42% 35.69% 39.58% 31.56% 11.80% 31.17% 100.00%
EPS 1.25 1.94 2.60 2.04 0.39 0.51 2.40 -10.29%
  YoY % -35.57% -25.38% 27.45% 423.08% -23.53% -78.75% -
  Horiz. % 52.08% 80.83% 108.33% 85.00% 16.25% 21.25% 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 1.3500 1.4500 1.4100 1.3200 1.1400 1.2600 1.2400 1.43%
  YoY % -6.90% 2.84% 6.82% 15.79% -9.52% 1.61% -
  Horiz. % 108.87% 116.94% 113.71% 106.45% 91.94% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.93 6.04 6.81 5.46 2.09 5.53 17.34 -18.89%
  YoY % -18.38% -11.31% 24.73% 161.24% -62.21% -68.11% -
  Horiz. % 28.43% 34.83% 39.27% 31.49% 12.05% 31.89% 100.00%
EPS 1.18 1.85 2.52 1.99 0.39 0.51 2.35 -10.84%
  YoY % -36.22% -26.59% 26.63% 410.26% -23.53% -78.30% -
  Horiz. % 50.21% 78.72% 107.23% 84.68% 16.60% 21.70% 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 1.2774 1.3845 1.3682 1.2907 1.1374 1.2621 1.2137 0.86%
  YoY % -7.74% 1.19% 6.00% 13.48% -9.88% 3.99% -
  Horiz. % 105.25% 114.07% 112.73% 106.34% 93.71% 103.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.1400 0.8400 0.8000 0.6600 0.5000 0.7900 0.8700 -
P/RPS 21.88 13.29 11.41 11.82 23.91 14.30 4.91 28.25%
  YoY % 64.64% 16.48% -3.47% -50.56% 67.20% 191.24% -
  Horiz. % 445.62% 270.67% 232.38% 240.73% 486.97% 291.24% 100.00%
P/EPS 91.20 43.30 30.77 32.35 128.21 154.90 36.25 16.61%
  YoY % 110.62% 40.72% -4.88% -74.77% -17.23% 327.31% -
  Horiz. % 251.59% 119.45% 84.88% 89.24% 353.68% 427.31% 100.00%
EY 1.10 2.31 3.25 3.09 0.78 0.65 2.76 -14.20%
  YoY % -52.38% -28.92% 5.18% 296.15% 20.00% -76.45% -
  Horiz. % 39.86% 83.70% 117.75% 111.96% 28.26% 23.55% 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 0.84 0.58 0.57 0.50 0.44 0.63 0.70 3.08%
  YoY % 44.83% 1.75% 14.00% 13.64% -30.16% -10.00% -
  Horiz. % 120.00% 82.86% 81.43% 71.43% 62.86% 90.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 22/05/12 26/05/11 25/05/10 21/05/09 27/05/08 29/05/07 -
Price 1.2000 0.8000 0.8300 0.6100 0.6200 0.7400 0.7600 -
P/RPS 23.03 12.65 11.83 10.92 29.65 13.40 4.29 32.29%
  YoY % 82.06% 6.93% 8.33% -63.17% 121.27% 212.35% -
  Horiz. % 536.83% 294.87% 275.76% 254.55% 691.14% 312.35% 100.00%
P/EPS 96.00 41.24 31.92 29.90 158.97 145.10 31.67 20.28%
  YoY % 132.78% 29.20% 6.76% -81.19% 9.56% 358.16% -
  Horiz. % 303.13% 130.22% 100.79% 94.41% 501.96% 458.16% 100.00%
EY 1.04 2.43 3.13 3.34 0.63 0.69 3.16 -16.89%
  YoY % -57.20% -22.36% -6.29% 430.16% -8.70% -78.16% -
  Horiz. % 32.91% 76.90% 99.05% 105.70% 19.94% 21.84% 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 0.89 0.55 0.59 0.46 0.54 0.59 0.61 6.49%
  YoY % 61.82% -6.78% 28.26% -14.81% -8.47% -3.28% -
  Horiz. % 145.90% 90.16% 96.72% 75.41% 88.52% 96.72% 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