Highlights

[APEX] YoY Quarter Result on 2012-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     26.31%    YoY -     -26.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 10,403 18,411 10,530 12,891 14,535 11,665 4,456 15.17%
  YoY % -43.50% 74.84% -18.32% -11.31% 24.60% 161.78% -
  Horiz. % 233.46% 413.17% 236.31% 289.30% 326.19% 261.78% 100.00%
PBT 4,150 13,669 3,366 5,234 7,242 5,377 897 29.07%
  YoY % -69.64% 306.09% -35.69% -27.73% 34.68% 499.44% -
  Horiz. % 462.65% 1,523.86% 375.25% 583.50% 807.36% 599.44% 100.00%
Tax -903 -1,895 -840 -1,278 -1,854 -1,117 -66 54.62%
  YoY % 52.35% -125.60% 34.27% 31.07% -65.98% -1,592.42% -
  Horiz. % 1,368.18% 2,871.21% 1,272.73% 1,936.36% 2,809.09% 1,692.42% 100.00%
NP 3,247 11,774 2,526 3,956 5,388 4,260 831 25.49%
  YoY % -72.42% 366.11% -36.15% -26.58% 26.48% 412.64% -
  Horiz. % 390.73% 1,416.85% 303.97% 476.05% 648.38% 512.64% 100.00%
NP to SH 3,247 11,774 2,526 3,956 5,388 4,260 831 25.49%
  YoY % -72.42% 366.11% -36.15% -26.58% 26.48% 412.64% -
  Horiz. % 390.73% 1,416.85% 303.97% 476.05% 648.38% 512.64% 100.00%
Tax Rate 21.76 % 13.86 % 24.96 % 24.42 % 25.60 % 20.77 % 7.36 % 19.79%
  YoY % 57.00% -44.47% 2.21% -4.61% 23.25% 182.20% -
  Horiz. % 295.65% 188.32% 339.13% 331.79% 347.83% 282.20% 100.00%
Total Cost 7,156 6,637 8,004 8,935 9,147 7,405 3,625 12.00%
  YoY % 7.82% -17.08% -10.42% -2.32% 23.52% 104.28% -
  Horiz. % 197.41% 183.09% 220.80% 246.48% 252.33% 204.28% 100.00%
Net Worth 282,083 291,816 272,808 295,680 292,195 275,647 242,907 2.52%
  YoY % -3.34% 6.97% -7.74% 1.19% 6.00% 13.48% -
  Horiz. % 116.13% 120.13% 112.31% 121.73% 120.29% 113.48% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 282,083 291,816 272,808 295,680 292,195 275,647 242,907 2.52%
  YoY % -3.34% 6.97% -7.74% 1.19% 6.00% 13.48% -
  Horiz. % 116.13% 120.13% 112.31% 121.73% 120.29% 113.48% 100.00%
NOSH 202,937 202,650 202,080 203,917 207,230 208,823 213,076 -0.81%
  YoY % 0.14% 0.28% -0.90% -1.60% -0.76% -2.00% -
  Horiz. % 95.24% 95.11% 94.84% 95.70% 97.26% 98.00% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 31.21 % 63.95 % 23.99 % 30.69 % 37.07 % 36.52 % 18.65 % 8.96%
  YoY % -51.20% 166.57% -21.83% -17.21% 1.51% 95.82% -
  Horiz. % 167.35% 342.90% 128.63% 164.56% 198.77% 195.82% 100.00%
ROE 1.15 % 4.03 % 0.93 % 1.34 % 1.84 % 1.55 % 0.34 % 22.51%
  YoY % -71.46% 333.33% -30.60% -27.17% 18.71% 355.88% -
  Horiz. % 338.24% 1,185.29% 273.53% 394.12% 541.18% 455.88% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.13 9.09 5.21 6.32 7.01 5.59 2.09 16.14%
  YoY % -43.56% 74.47% -17.56% -9.84% 25.40% 167.46% -
  Horiz. % 245.45% 434.93% 249.28% 302.39% 335.41% 267.46% 100.00%
EPS 1.60 5.81 1.25 1.94 2.60 2.04 0.39 26.51%
  YoY % -72.46% 364.80% -35.57% -25.38% 27.45% 423.08% -
  Horiz. % 410.26% 1,489.74% 320.51% 497.44% 666.67% 523.08% 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 1.3900 1.4400 1.3500 1.4500 1.4100 1.3200 1.1400 3.36%
  YoY % -3.47% 6.67% -6.90% 2.84% 6.82% 15.79% -
  Horiz. % 121.93% 126.32% 118.42% 127.19% 123.68% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.87 8.62 4.93 6.04 6.81 5.46 2.09 15.13%
  YoY % -43.50% 74.85% -18.38% -11.31% 24.73% 161.24% -
  Horiz. % 233.01% 412.44% 235.89% 289.00% 325.84% 261.24% 100.00%
EPS 1.52 5.51 1.18 1.85 2.52 1.99 0.39 25.43%
  YoY % -72.41% 366.95% -36.22% -26.59% 26.63% 410.26% -
  Horiz. % 389.74% 1,412.82% 302.56% 474.36% 646.15% 510.26% 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 1.3208 1.3664 1.2774 1.3845 1.3682 1.2907 1.1374 2.52%
  YoY % -3.34% 6.97% -7.74% 1.19% 6.00% 13.48% -
  Horiz. % 116.12% 120.13% 112.31% 121.72% 120.29% 113.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4200 1.3800 1.1400 0.8400 0.8000 0.6600 0.5000 -
P/RPS 27.70 15.19 21.88 13.29 11.41 11.82 23.91 2.48%
  YoY % 82.36% -30.58% 64.64% 16.48% -3.47% -50.56% -
  Horiz. % 115.85% 63.53% 91.51% 55.58% 47.72% 49.44% 100.00%
P/EPS 88.75 23.75 91.20 43.30 30.77 32.35 128.21 -5.94%
  YoY % 273.68% -73.96% 110.62% 40.72% -4.88% -74.77% -
  Horiz. % 69.22% 18.52% 71.13% 33.77% 24.00% 25.23% 100.00%
EY 1.13 4.21 1.10 2.31 3.25 3.09 0.78 6.37%
  YoY % -73.16% 282.73% -52.38% -28.92% 5.18% 296.15% -
  Horiz. % 144.87% 539.74% 141.03% 296.15% 416.67% 396.15% 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 1.02 0.96 0.84 0.58 0.57 0.50 0.44 15.04%
  YoY % 6.25% 14.29% 44.83% 1.75% 14.00% 13.64% -
  Horiz. % 231.82% 218.18% 190.91% 131.82% 129.55% 113.64% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 21/05/09 -
Price 1.4300 1.5100 1.2000 0.8000 0.8300 0.6100 0.6200 -
P/RPS 27.90 16.62 23.03 12.65 11.83 10.92 29.65 -1.01%
  YoY % 67.87% -27.83% 82.06% 6.93% 8.33% -63.17% -
  Horiz. % 94.10% 56.05% 77.67% 42.66% 39.90% 36.83% 100.00%
P/EPS 89.37 25.99 96.00 41.24 31.92 29.90 158.97 -9.15%
  YoY % 243.86% -72.93% 132.78% 29.20% 6.76% -81.19% -
  Horiz. % 56.22% 16.35% 60.39% 25.94% 20.08% 18.81% 100.00%
EY 1.12 3.85 1.04 2.43 3.13 3.34 0.63 10.06%
  YoY % -70.91% 270.19% -57.20% -22.36% -6.29% 430.16% -
  Horiz. % 177.78% 611.11% 165.08% 385.71% 496.83% 530.16% 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 1.03 1.05 0.89 0.55 0.59 0.46 0.54 11.36%
  YoY % -1.90% 17.98% 61.82% -6.78% 28.26% -14.81% -
  Horiz. % 190.74% 194.44% 164.81% 101.85% 109.26% 85.19% 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!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS