Highlights

[APEX] YoY TTM Result on 2011-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -2.26%    YoY -     -0.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 78,915 61,579 47,002 53,857 44,435 37,387 70,342 1.93%
  YoY % 28.15% 31.01% -12.73% 21.20% 18.85% -46.85% -
  Horiz. % 112.19% 87.54% 66.82% 76.56% 63.17% 53.15% 100.00%
PBT 39,597 22,053 32,778 23,115 19,134 -11,067 18,027 14.01%
  YoY % 79.55% -32.72% 41.80% 20.81% 272.89% -161.39% -
  Horiz. % 219.65% 122.33% 181.83% 128.22% 106.14% -61.39% 100.00%
Tax -6,747 -5,131 -3,678 -5,275 -1,143 -1,814 1,318 -
  YoY % -31.49% -39.51% 30.27% -361.50% 36.99% -237.63% -
  Horiz. % -511.91% -389.30% -279.06% -400.23% -86.72% -137.63% 100.00%
NP 32,850 16,922 29,100 17,840 17,991 -12,881 19,345 9.22%
  YoY % 94.13% -41.85% 63.12% -0.84% 239.67% -166.59% -
  Horiz. % 169.81% 87.47% 150.43% 92.22% 93.00% -66.59% 100.00%
NP to SH 32,850 16,922 29,100 17,840 17,991 -12,902 28,532 2.38%
  YoY % 94.13% -41.85% 63.12% -0.84% 239.44% -145.22% -
  Horiz. % 115.13% 59.31% 101.99% 62.53% 63.06% -45.22% 100.00%
Tax Rate 17.04 % 23.27 % 11.22 % 22.82 % 5.97 % - % -7.31 % -
  YoY % -26.77% 107.40% -50.83% 282.24% 0.00% 0.00% -
  Horiz. % -233.11% -318.33% -153.49% -312.18% -81.67% 0.00% 100.00%
Total Cost 46,065 44,657 17,902 36,017 26,444 50,268 50,997 -1.68%
  YoY % 3.15% 149.45% -50.30% 36.20% -47.39% -1.43% -
  Horiz. % 90.33% 87.57% 35.10% 70.63% 51.85% 98.57% 100.00%
Net Worth 287,918 277,492 297,954 280,462 291,899 266,174 264,950 1.39%
  YoY % 3.76% -6.87% 6.24% -3.92% 9.66% 0.46% -
  Horiz. % 108.67% 104.73% 112.46% 105.85% 110.17% 100.46% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 16,195 10,000 8,188 6,226 6,303 2,120 4,272 24.86%
  YoY % 61.95% 22.13% 31.51% -1.22% 197.23% -50.36% -
  Horiz. % 379.08% 234.07% 191.66% 145.74% 147.54% 49.64% 100.00%
Div Payout % 49.30 % 59.09 % 28.14 % 34.90 % 35.04 % - % 14.97 % 21.96%
  YoY % -16.57% 109.99% -19.37% -0.40% 0.00% 0.00% -
  Horiz. % 329.33% 394.72% 187.98% 233.13% 234.07% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 287,918 277,492 297,954 280,462 291,899 266,174 264,950 1.39%
  YoY % 3.76% -6.87% 6.24% -3.92% 9.66% 0.46% -
  Horiz. % 108.67% 104.73% 112.46% 105.85% 110.17% 100.46% 100.00%
NOSH 202,759 202,549 202,690 204,716 207,021 211,249 211,960 -0.74%
  YoY % 0.10% -0.07% -0.99% -1.11% -2.00% -0.34% -
  Horiz. % 95.66% 95.56% 95.63% 96.58% 97.67% 99.66% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 41.63 % 27.48 % 61.91 % 33.12 % 40.49 % -34.45 % 27.50 % 7.15%
  YoY % 51.49% -55.61% 86.93% -18.20% 217.53% -225.27% -
  Horiz. % 151.38% 99.93% 225.13% 120.44% 147.24% -125.27% 100.00%
ROE 11.41 % 6.10 % 9.77 % 6.36 % 6.16 % -4.85 % 10.77 % 0.97%
  YoY % 87.05% -37.56% 53.62% 3.25% 227.01% -145.03% -
  Horiz. % 105.94% 56.64% 90.71% 59.05% 57.20% -45.03% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.92 30.40 23.19 26.31 21.46 17.70 33.19 2.69%
  YoY % 28.03% 31.09% -11.86% 22.60% 21.24% -46.67% -
  Horiz. % 117.26% 91.59% 69.87% 79.27% 64.66% 53.33% 100.00%
EPS 16.20 8.35 14.36 8.71 8.69 -6.11 13.46 3.13%
  YoY % 94.01% -41.85% 64.87% 0.23% 242.23% -145.39% -
  Horiz. % 120.36% 62.04% 106.69% 64.71% 64.56% -45.39% 100.00%
DPS 8.00 5.00 4.00 3.00 3.00 1.00 2.00 25.98%
  YoY % 60.00% 25.00% 33.33% 0.00% 200.00% -50.00% -
  Horiz. % 400.00% 250.00% 200.00% 150.00% 150.00% 50.00% 100.00%
NAPS 1.4200 1.3700 1.4700 1.3700 1.4100 1.2600 1.2500 2.15%
  YoY % 3.65% -6.80% 7.30% -2.84% 11.90% 0.80% -
  Horiz. % 113.60% 109.60% 117.60% 109.60% 112.80% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.95 28.83 22.01 25.22 20.81 17.51 32.94 1.93%
  YoY % 28.17% 30.99% -12.73% 21.19% 18.85% -46.84% -
  Horiz. % 112.17% 87.52% 66.82% 76.56% 63.18% 53.16% 100.00%
EPS 15.38 7.92 13.63 8.35 8.42 -6.04 13.36 2.37%
  YoY % 94.19% -41.89% 63.23% -0.83% 239.40% -145.21% -
  Horiz. % 115.12% 59.28% 102.02% 62.50% 63.02% -45.21% 100.00%
DPS 7.58 4.68 3.83 2.92 2.95 0.99 2.00 24.85%
  YoY % 61.97% 22.19% 31.16% -1.02% 197.98% -50.50% -
  Horiz. % 379.00% 234.00% 191.50% 146.00% 147.50% 49.50% 100.00%
NAPS 1.3482 1.2993 1.3952 1.3133 1.3668 1.2464 1.2406 1.40%
  YoY % 3.76% -6.87% 6.24% -3.91% 9.66% 0.47% -
  Horiz. % 108.67% 104.73% 112.46% 105.86% 110.17% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.5400 1.1700 1.1700 0.7500 0.6800 0.6000 0.6100 -
P/RPS 3.96 3.85 5.05 2.85 3.17 3.39 1.84 13.62%
  YoY % 2.86% -23.76% 77.19% -10.09% -6.49% 84.24% -
  Horiz. % 215.22% 209.24% 274.46% 154.89% 172.28% 184.24% 100.00%
P/EPS 9.51 14.00 8.15 8.61 7.82 -9.82 4.53 13.15%
  YoY % -32.07% 71.78% -5.34% 10.10% 179.63% -316.78% -
  Horiz. % 209.93% 309.05% 179.91% 190.07% 172.63% -216.78% 100.00%
EY 10.52 7.14 12.27 11.62 12.78 -10.18 22.07 -11.61%
  YoY % 47.34% -41.81% 5.59% -9.08% 225.54% -146.13% -
  Horiz. % 47.67% 32.35% 55.60% 52.65% 57.91% -46.13% 100.00%
DY 5.19 4.27 3.42 4.00 4.41 1.67 3.28 7.94%
  YoY % 21.55% 24.85% -14.50% -9.30% 164.07% -49.09% -
  Horiz. % 158.23% 130.18% 104.27% 121.95% 134.45% 50.91% 100.00%
P/NAPS 1.08 0.85 0.80 0.55 0.48 0.48 0.49 14.07%
  YoY % 27.06% 6.25% 45.45% 14.58% 0.00% -2.04% -
  Horiz. % 220.41% 173.47% 163.27% 112.24% 97.96% 97.96% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 -
Price 1.5000 1.1900 1.1300 0.8100 0.7500 0.6000 0.5600 -
P/RPS 3.85 3.91 4.87 3.08 3.49 3.39 1.69 14.70%
  YoY % -1.53% -19.71% 58.12% -11.75% 2.95% 100.59% -
  Horiz. % 227.81% 231.36% 288.17% 182.25% 206.51% 200.59% 100.00%
P/EPS 9.26 14.24 7.87 9.29 8.63 -9.82 4.16 14.26%
  YoY % -34.97% 80.94% -15.29% 7.65% 187.88% -336.06% -
  Horiz. % 222.60% 342.31% 189.18% 223.32% 207.45% -236.06% 100.00%
EY 10.80 7.02 12.71 10.76 11.59 -10.18 24.04 -12.48%
  YoY % 53.85% -44.77% 18.12% -7.16% 213.85% -142.35% -
  Horiz. % 44.93% 29.20% 52.87% 44.76% 48.21% -42.35% 100.00%
DY 5.33 4.20 3.54 3.70 4.00 1.67 3.57 6.90%
  YoY % 26.90% 18.64% -4.32% -7.50% 139.52% -53.22% -
  Horiz. % 149.30% 117.65% 99.16% 103.64% 112.04% 46.78% 100.00%
P/NAPS 1.06 0.87 0.77 0.59 0.53 0.48 0.45 15.34%
  YoY % 21.84% 12.99% 30.51% 11.32% 10.42% 6.67% -
  Horiz. % 235.56% 193.33% 171.11% 131.11% 117.78% 106.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers