Highlights

[APEX] YoY TTM Result on 2010-06-30 [#2]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -14.58%    YoY -     209.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 54,400 47,846 53,067 41,936 35,500 111,729 115,903 -11.83%
  YoY % 13.70% -9.84% 26.54% 18.13% -68.23% -3.60% -
  Horiz. % 46.94% 41.28% 45.79% 36.18% 30.63% 96.40% 100.00%
PBT 33,546 19,884 23,152 17,017 -12,894 20,477 23,079 6.43%
  YoY % 68.71% -14.12% 36.05% 231.98% -162.97% -11.27% -
  Horiz. % 145.35% 86.16% 100.32% 73.73% -55.87% 88.73% 100.00%
Tax -4,438 -3,743 -4,899 -977 -1,704 10 -6,105 -5.17%
  YoY % -18.57% 23.60% -401.43% 42.66% -17,140.00% 100.16% -
  Horiz. % 72.69% 61.31% 80.25% 16.00% 27.91% -0.16% 100.00%
NP 29,108 16,141 18,253 16,040 -14,598 20,487 16,974 9.40%
  YoY % 80.34% -11.57% 13.80% 209.88% -171.25% 20.70% -
  Horiz. % 171.49% 95.09% 107.54% 94.50% -86.00% 120.70% 100.00%
NP to SH 29,108 16,141 18,253 16,040 -14,627 28,708 13,298 13.93%
  YoY % 80.34% -11.57% 13.80% 209.66% -150.95% 115.88% -
  Horiz. % 218.89% 121.38% 137.26% 120.62% -109.99% 215.88% 100.00%
Tax Rate 13.23 % 18.82 % 21.16 % 5.74 % - % -0.05 % 26.45 % -10.90%
  YoY % -29.70% -11.06% 268.64% 0.00% 0.00% -100.19% -
  Horiz. % 50.02% 71.15% 80.00% 21.70% 0.00% -0.19% 100.00%
Total Cost 25,292 31,705 34,814 25,896 50,098 91,242 98,929 -20.32%
  YoY % -20.23% -8.93% 34.44% -48.31% -45.09% -7.77% -
  Horiz. % 25.57% 32.05% 35.19% 26.18% 50.64% 92.23% 100.00%
Net Worth 277,399 308,075 294,753 276,064 258,455 273,050 263,414 0.87%
  YoY % -9.96% 4.52% 6.77% 6.81% -5.35% 3.66% -
  Horiz. % 105.31% 116.95% 111.90% 104.80% 98.12% 103.66% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,000 8,188 6,226 6,303 2,120 4,272 2,096 29.71%
  YoY % 22.13% 31.51% -1.22% 197.23% -50.36% 103.80% -
  Horiz. % 477.03% 390.60% 297.01% 300.69% 101.16% 203.80% 100.00%
Div Payout % 34.35 % 50.73 % 34.11 % 39.30 % - % 14.88 % 15.76 % 13.85%
  YoY % -32.29% 48.72% -13.21% 0.00% 0.00% -5.58% -
  Horiz. % 217.96% 321.89% 216.43% 249.37% 0.00% 94.42% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 277,399 308,075 294,753 276,064 258,455 273,050 263,414 0.87%
  YoY % -9.96% 4.52% 6.77% 6.81% -5.35% 3.66% -
  Horiz. % 105.31% 116.95% 111.90% 104.80% 98.12% 103.66% 100.00%
NOSH 202,481 202,681 206,121 207,567 211,848 215,000 209,059 -0.53%
  YoY % -0.10% -1.67% -0.70% -2.02% -1.47% 2.84% -
  Horiz. % 96.85% 96.95% 98.59% 99.29% 101.33% 102.84% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 53.51 % 33.74 % 34.40 % 38.25 % -41.12 % 18.34 % 14.65 % 24.07%
  YoY % 58.60% -1.92% -10.07% 193.02% -324.21% 25.19% -
  Horiz. % 365.26% 230.31% 234.81% 261.09% -280.68% 125.19% 100.00%
ROE 10.49 % 5.24 % 6.19 % 5.81 % -5.66 % 10.51 % 5.05 % 12.94%
  YoY % 100.19% -15.35% 6.54% 202.65% -153.85% 108.12% -
  Horiz. % 207.72% 103.76% 122.57% 115.05% -112.08% 208.12% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.87 23.61 25.75 20.20 16.76 51.97 55.44 -11.36%
  YoY % 13.81% -8.31% 27.48% 20.53% -67.75% -6.26% -
  Horiz. % 48.47% 42.59% 46.45% 36.44% 30.23% 93.74% 100.00%
EPS 14.38 7.96 8.86 7.73 -6.90 13.35 6.36 14.55%
  YoY % 80.65% -10.16% 14.62% 212.03% -151.69% 109.91% -
  Horiz. % 226.10% 125.16% 139.31% 121.54% -108.49% 209.91% 100.00%
DPS 5.00 4.00 3.00 3.00 1.00 2.00 1.00 30.73%
  YoY % 25.00% 33.33% 0.00% 200.00% -50.00% 100.00% -
  Horiz. % 500.00% 400.00% 300.00% 300.00% 100.00% 200.00% 100.00%
NAPS 1.3700 1.5200 1.4300 1.3300 1.2200 1.2700 1.2600 1.40%
  YoY % -9.87% 6.29% 7.52% 9.02% -3.94% 0.79% -
  Horiz. % 108.73% 120.63% 113.49% 105.56% 96.83% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.47 22.40 24.85 19.64 16.62 52.32 54.27 -11.84%
  YoY % 13.71% -9.86% 26.53% 18.17% -68.23% -3.59% -
  Horiz. % 46.93% 41.28% 45.79% 36.19% 30.62% 96.41% 100.00%
EPS 13.63 7.56 8.55 7.51 -6.85 13.44 6.23 13.92%
  YoY % 80.29% -11.58% 13.85% 209.64% -150.97% 115.73% -
  Horiz. % 218.78% 121.35% 137.24% 120.55% -109.95% 215.73% 100.00%
DPS 4.68 3.83 2.92 2.95 0.99 2.00 0.98 29.74%
  YoY % 22.19% 31.16% -1.02% 197.98% -50.50% 104.08% -
  Horiz. % 477.55% 390.82% 297.96% 301.02% 101.02% 204.08% 100.00%
NAPS 1.2989 1.4426 1.3802 1.2927 1.2102 1.2785 1.2334 0.87%
  YoY % -9.96% 4.52% 6.77% 6.82% -5.34% 3.66% -
  Horiz. % 105.31% 116.96% 111.90% 104.81% 98.12% 103.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.1800 1.0300 0.8600 0.6600 0.6500 0.6900 0.8700 -
P/RPS 4.39 4.36 3.34 3.27 3.88 1.33 1.57 18.68%
  YoY % 0.69% 30.54% 2.14% -15.72% 191.73% -15.29% -
  Horiz. % 279.62% 277.71% 212.74% 208.28% 247.13% 84.71% 100.00%
P/EPS 8.21 12.93 9.71 8.54 -9.41 5.17 13.68 -8.15%
  YoY % -36.50% 33.16% 13.70% 190.75% -282.01% -62.21% -
  Horiz. % 60.01% 94.52% 70.98% 62.43% -68.79% 37.79% 100.00%
EY 12.18 7.73 10.30 11.71 -10.62 19.35 7.31 8.87%
  YoY % 57.57% -24.95% -12.04% 210.26% -154.88% 164.71% -
  Horiz. % 166.62% 105.75% 140.90% 160.19% -145.28% 264.71% 100.00%
DY 4.24 3.88 3.49 4.55 1.54 2.90 1.15 24.27%
  YoY % 9.28% 11.17% -23.30% 195.45% -46.90% 152.17% -
  Horiz. % 368.70% 337.39% 303.48% 395.65% 133.91% 252.17% 100.00%
P/NAPS 0.86 0.68 0.60 0.50 0.53 0.54 0.69 3.74%
  YoY % 26.47% 13.33% 20.00% -5.66% -1.85% -21.74% -
  Horiz. % 124.64% 98.55% 86.96% 72.46% 76.81% 78.26% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 28/08/12 25/08/11 23/08/10 20/08/09 20/08/08 20/08/07 -
Price 1.2600 1.2400 0.7700 0.7000 0.6400 0.6100 0.7300 -
P/RPS 4.69 5.25 2.99 3.46 3.82 1.17 1.32 23.50%
  YoY % -10.67% 75.59% -13.58% -9.42% 226.50% -11.36% -
  Horiz. % 355.30% 397.73% 226.52% 262.12% 289.39% 88.64% 100.00%
P/EPS 8.76 15.57 8.70 9.06 -9.27 4.57 11.48 -4.40%
  YoY % -43.74% 78.97% -3.97% 197.73% -302.84% -60.19% -
  Horiz. % 76.31% 135.63% 75.78% 78.92% -80.75% 39.81% 100.00%
EY 11.41 6.42 11.50 11.04 -10.79 21.89 8.71 4.60%
  YoY % 77.73% -44.17% 4.17% 202.32% -149.29% 151.32% -
  Horiz. % 131.00% 73.71% 132.03% 126.75% -123.88% 251.32% 100.00%
DY 3.97 3.23 3.90 4.29 1.56 3.28 1.37 19.38%
  YoY % 22.91% -17.18% -9.09% 175.00% -52.44% 139.42% -
  Horiz. % 289.78% 235.77% 284.67% 313.14% 113.87% 239.42% 100.00%
P/NAPS 0.92 0.82 0.54 0.53 0.52 0.48 0.58 7.98%
  YoY % 12.20% 51.85% 1.89% 1.92% 8.33% -17.24% -
  Horiz. % 158.62% 141.38% 93.10% 91.38% 89.66% 82.76% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS