Highlights

[APEX] YoY Quarter Result on 2011-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     105.96%    YoY -     26.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 18,411 10,530 12,891 14,535 11,665 4,456 11,814 7.67%
  YoY % 74.84% -18.32% -11.31% 24.60% 161.78% -62.28% -
  Horiz. % 155.84% 89.13% 109.12% 123.03% 98.74% 37.72% 100.00%
PBT 13,669 3,366 5,234 7,242 5,377 897 1,564 43.50%
  YoY % 306.09% -35.69% -27.73% 34.68% 499.44% -42.65% -
  Horiz. % 873.98% 215.22% 334.65% 463.04% 343.80% 57.35% 100.00%
Tax -1,895 -840 -1,278 -1,854 -1,117 -66 -691 18.30%
  YoY % -125.60% 34.27% 31.07% -65.98% -1,592.42% 90.45% -
  Horiz. % 274.24% 121.56% 184.95% 268.31% 161.65% 9.55% 100.00%
NP 11,774 2,526 3,956 5,388 4,260 831 873 54.25%
  YoY % 366.11% -36.15% -26.58% 26.48% 412.64% -4.81% -
  Horiz. % 1,348.68% 289.35% 453.15% 617.18% 487.97% 95.19% 100.00%
NP to SH 11,774 2,526 3,956 5,388 4,260 831 1,091 48.63%
  YoY % 366.11% -36.15% -26.58% 26.48% 412.64% -23.83% -
  Horiz. % 1,079.19% 231.53% 362.60% 493.86% 390.47% 76.17% 100.00%
Tax Rate 13.86 % 24.96 % 24.42 % 25.60 % 20.77 % 7.36 % 44.18 % -17.56%
  YoY % -44.47% 2.21% -4.61% 23.25% 182.20% -83.34% -
  Horiz. % 31.37% 56.50% 55.27% 57.94% 47.01% 16.66% 100.00%
Total Cost 6,637 8,004 8,935 9,147 7,405 3,625 10,941 -7.99%
  YoY % -17.08% -10.42% -2.32% 23.52% 104.28% -66.87% -
  Horiz. % 60.66% 73.16% 81.67% 83.60% 67.68% 33.13% 100.00%
Net Worth 291,816 272,808 295,680 292,195 275,647 242,907 269,541 1.33%
  YoY % 6.97% -7.74% 1.19% 6.00% 13.48% -9.88% -
  Horiz. % 108.26% 101.21% 109.70% 108.40% 102.27% 90.12% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 291,816 272,808 295,680 292,195 275,647 242,907 269,541 1.33%
  YoY % 6.97% -7.74% 1.19% 6.00% 13.48% -9.88% -
  Horiz. % 108.26% 101.21% 109.70% 108.40% 102.27% 90.12% 100.00%
NOSH 202,650 202,080 203,917 207,230 208,823 213,076 213,921 -0.90%
  YoY % 0.28% -0.90% -1.60% -0.76% -2.00% -0.39% -
  Horiz. % 94.73% 94.46% 95.32% 96.87% 97.62% 99.61% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 63.95 % 23.99 % 30.69 % 37.07 % 36.52 % 18.65 % 7.39 % 43.26%
  YoY % 166.57% -21.83% -17.21% 1.51% 95.82% 152.37% -
  Horiz. % 865.36% 324.63% 415.29% 501.62% 494.18% 252.37% 100.00%
ROE 4.03 % 0.93 % 1.34 % 1.84 % 1.55 % 0.34 % 0.40 % 46.94%
  YoY % 333.33% -30.60% -27.17% 18.71% 355.88% -15.00% -
  Horiz. % 1,007.50% 232.50% 335.00% 460.00% 387.50% 85.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.09 5.21 6.32 7.01 5.59 2.09 5.52 8.66%
  YoY % 74.47% -17.56% -9.84% 25.40% 167.46% -62.14% -
  Horiz. % 164.67% 94.38% 114.49% 126.99% 101.27% 37.86% 100.00%
EPS 5.81 1.25 1.94 2.60 2.04 0.39 0.51 49.98%
  YoY % 364.80% -35.57% -25.38% 27.45% 423.08% -23.53% -
  Horiz. % 1,139.22% 245.10% 380.39% 509.80% 400.00% 76.47% 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 1.4400 1.3500 1.4500 1.4100 1.3200 1.1400 1.2600 2.25%
  YoY % 6.67% -6.90% 2.84% 6.82% 15.79% -9.52% -
  Horiz. % 114.29% 107.14% 115.08% 111.90% 104.76% 90.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.62 4.93 6.04 6.81 5.46 2.09 5.53 7.68%
  YoY % 74.85% -18.38% -11.31% 24.73% 161.24% -62.21% -
  Horiz. % 155.88% 89.15% 109.22% 123.15% 98.73% 37.79% 100.00%
EPS 5.51 1.18 1.85 2.52 1.99 0.39 0.51 48.66%
  YoY % 366.95% -36.22% -26.59% 26.63% 410.26% -23.53% -
  Horiz. % 1,080.39% 231.37% 362.75% 494.12% 390.20% 76.47% 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 1.3664 1.2774 1.3845 1.3682 1.2907 1.1374 1.2621 1.33%
  YoY % 6.97% -7.74% 1.19% 6.00% 13.48% -9.88% -
  Horiz. % 108.26% 101.21% 109.70% 108.41% 102.27% 90.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.3800 1.1400 0.8400 0.8000 0.6600 0.5000 0.7900 -
P/RPS 15.19 21.88 13.29 11.41 11.82 23.91 14.30 1.01%
  YoY % -30.58% 64.64% 16.48% -3.47% -50.56% 67.20% -
  Horiz. % 106.22% 153.01% 92.94% 79.79% 82.66% 167.20% 100.00%
P/EPS 23.75 91.20 43.30 30.77 32.35 128.21 154.90 -26.83%
  YoY % -73.96% 110.62% 40.72% -4.88% -74.77% -17.23% -
  Horiz. % 15.33% 58.88% 27.95% 19.86% 20.88% 82.77% 100.00%
EY 4.21 1.10 2.31 3.25 3.09 0.78 0.65 36.51%
  YoY % 282.73% -52.38% -28.92% 5.18% 296.15% 20.00% -
  Horiz. % 647.69% 169.23% 355.38% 500.00% 475.38% 120.00% 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 0.96 0.84 0.58 0.57 0.50 0.44 0.63 7.27%
  YoY % 14.29% 44.83% 1.75% 14.00% 13.64% -30.16% -
  Horiz. % 152.38% 133.33% 92.06% 90.48% 79.37% 69.84% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 21/05/09 27/05/08 -
Price 1.5100 1.2000 0.8000 0.8300 0.6100 0.6200 0.7400 -
P/RPS 16.62 23.03 12.65 11.83 10.92 29.65 13.40 3.65%
  YoY % -27.83% 82.06% 6.93% 8.33% -63.17% 121.27% -
  Horiz. % 124.03% 171.87% 94.40% 88.28% 81.49% 221.27% 100.00%
P/EPS 25.99 96.00 41.24 31.92 29.90 158.97 145.10 -24.91%
  YoY % -72.93% 132.78% 29.20% 6.76% -81.19% 9.56% -
  Horiz. % 17.91% 66.16% 28.42% 22.00% 20.61% 109.56% 100.00%
EY 3.85 1.04 2.43 3.13 3.34 0.63 0.69 33.16%
  YoY % 270.19% -57.20% -22.36% -6.29% 430.16% -8.70% -
  Horiz. % 557.97% 150.72% 352.17% 453.62% 484.06% 91.30% 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 1.05 0.89 0.55 0.59 0.46 0.54 0.59 10.08%
  YoY % 17.98% 61.82% -6.78% 28.26% -14.81% -8.47% -
  Horiz. % 177.97% 150.85% 93.22% 100.00% 77.97% 91.53% 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 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers