Highlights

[APEX] YoY TTM Result on 2012-09-30 [#3]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     80.29%    YoY -     63.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 44,024 78,915 61,579 47,002 53,857 44,435 37,387 2.76%
  YoY % -44.21% 28.15% 31.01% -12.73% 21.20% 18.85% -
  Horiz. % 117.75% 211.08% 164.71% 125.72% 144.05% 118.85% 100.00%
PBT 19,752 39,597 22,053 32,778 23,115 19,134 -11,067 -
  YoY % -50.12% 79.55% -32.72% 41.80% 20.81% 272.89% -
  Horiz. % -178.48% -357.79% -199.27% -296.18% -208.86% -172.89% 100.00%
Tax -3,417 -6,747 -5,131 -3,678 -5,275 -1,143 -1,814 11.13%
  YoY % 49.36% -31.49% -39.51% 30.27% -361.50% 36.99% -
  Horiz. % 188.37% 371.94% 282.86% 202.76% 290.79% 63.01% 100.00%
NP 16,335 32,850 16,922 29,100 17,840 17,991 -12,881 -
  YoY % -50.27% 94.13% -41.85% 63.12% -0.84% 239.67% -
  Horiz. % -126.81% -255.03% -131.37% -225.91% -138.50% -139.67% 100.00%
NP to SH 16,335 32,850 16,922 29,100 17,840 17,991 -12,902 -
  YoY % -50.27% 94.13% -41.85% 63.12% -0.84% 239.44% -
  Horiz. % -126.61% -254.61% -131.16% -225.55% -138.27% -139.44% 100.00%
Tax Rate 17.30 % 17.04 % 23.27 % 11.22 % 22.82 % 5.97 % - % -
  YoY % 1.53% -26.77% 107.40% -50.83% 282.24% 0.00% -
  Horiz. % 289.78% 285.43% 389.78% 187.94% 382.24% 100.00% -
Total Cost 27,689 46,065 44,657 17,902 36,017 26,444 50,268 -9.46%
  YoY % -39.89% 3.15% 149.45% -50.30% 36.20% -47.39% -
  Horiz. % 55.08% 91.64% 88.84% 35.61% 71.65% 52.61% 100.00%
Net Worth 279,636 287,918 277,492 297,954 280,462 291,899 266,174 0.83%
  YoY % -2.88% 3.76% -6.87% 6.24% -3.92% 9.66% -
  Horiz. % 105.06% 108.17% 104.25% 111.94% 105.37% 109.66% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 24,370 16,195 10,000 8,188 6,226 6,303 2,120 50.19%
  YoY % 50.48% 61.95% 22.13% 31.51% -1.22% 197.23% -
  Horiz. % 1,149.16% 763.68% 471.55% 386.11% 293.59% 297.23% 100.00%
Div Payout % 149.19 % 49.30 % 59.09 % 28.14 % 34.90 % 35.04 % - % -
  YoY % 202.62% -16.57% 109.99% -19.37% -0.40% 0.00% -
  Horiz. % 425.77% 140.70% 168.64% 80.31% 99.60% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 279,636 287,918 277,492 297,954 280,462 291,899 266,174 0.83%
  YoY % -2.88% 3.76% -6.87% 6.24% -3.92% 9.66% -
  Horiz. % 105.06% 108.17% 104.25% 111.94% 105.37% 109.66% 100.00%
NOSH 202,635 202,759 202,549 202,690 204,716 207,021 211,249 -0.69%
  YoY % -0.06% 0.10% -0.07% -0.99% -1.11% -2.00% -
  Horiz. % 95.92% 95.98% 95.88% 95.95% 96.91% 98.00% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 37.10 % 41.63 % 27.48 % 61.91 % 33.12 % 40.49 % -34.45 % -
  YoY % -10.88% 51.49% -55.61% 86.93% -18.20% 217.53% -
  Horiz. % -107.69% -120.84% -79.77% -179.71% -96.14% -117.53% 100.00%
ROE 5.84 % 11.41 % 6.10 % 9.77 % 6.36 % 6.16 % -4.85 % -
  YoY % -48.82% 87.05% -37.56% 53.62% 3.25% 227.01% -
  Horiz. % -120.41% -235.26% -125.77% -201.44% -131.13% -127.01% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.73 38.92 30.40 23.19 26.31 21.46 17.70 3.48%
  YoY % -44.17% 28.03% 31.09% -11.86% 22.60% 21.24% -
  Horiz. % 122.77% 219.89% 171.75% 131.02% 148.64% 121.24% 100.00%
EPS 8.06 16.20 8.35 14.36 8.71 8.69 -6.11 -
  YoY % -50.25% 94.01% -41.85% 64.87% 0.23% 242.23% -
  Horiz. % -131.91% -265.14% -136.66% -235.02% -142.55% -142.23% 100.00%
DPS 12.00 8.00 5.00 4.00 3.00 3.00 1.00 51.28%
  YoY % 50.00% 60.00% 25.00% 33.33% 0.00% 200.00% -
  Horiz. % 1,200.00% 800.00% 500.00% 400.00% 300.00% 300.00% 100.00%
NAPS 1.3800 1.4200 1.3700 1.4700 1.3700 1.4100 1.2600 1.53%
  YoY % -2.82% 3.65% -6.80% 7.30% -2.84% 11.90% -
  Horiz. % 109.52% 112.70% 108.73% 116.67% 108.73% 111.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.61 36.95 28.83 22.01 25.22 20.81 17.51 2.75%
  YoY % -44.22% 28.17% 30.99% -12.73% 21.19% 18.85% -
  Horiz. % 117.70% 211.02% 164.65% 125.70% 144.03% 118.85% 100.00%
EPS 7.65 15.38 7.92 13.63 8.35 8.42 -6.04 -
  YoY % -50.26% 94.19% -41.89% 63.23% -0.83% 239.40% -
  Horiz. % -126.66% -254.64% -131.13% -225.66% -138.25% -139.40% 100.00%
DPS 11.41 7.58 4.68 3.83 2.92 2.95 0.99 50.27%
  YoY % 50.53% 61.97% 22.19% 31.16% -1.02% 197.98% -
  Horiz. % 1,152.53% 765.66% 472.73% 386.87% 294.95% 297.98% 100.00%
NAPS 1.3094 1.3482 1.2993 1.3952 1.3133 1.3668 1.2464 0.82%
  YoY % -2.88% 3.76% -6.87% 6.24% -3.91% 9.66% -
  Horiz. % 105.05% 108.17% 104.24% 111.94% 105.37% 109.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5500 1.5400 1.1700 1.1700 0.7500 0.6800 0.6000 -
P/RPS 7.13 3.96 3.85 5.05 2.85 3.17 3.39 13.19%
  YoY % 80.05% 2.86% -23.76% 77.19% -10.09% -6.49% -
  Horiz. % 210.32% 116.81% 113.57% 148.97% 84.07% 93.51% 100.00%
P/EPS 19.23 9.51 14.00 8.15 8.61 7.82 -9.82 -
  YoY % 102.21% -32.07% 71.78% -5.34% 10.10% 179.63% -
  Horiz. % -195.82% -96.84% -142.57% -82.99% -87.68% -79.63% 100.00%
EY 5.20 10.52 7.14 12.27 11.62 12.78 -10.18 -
  YoY % -50.57% 47.34% -41.81% 5.59% -9.08% 225.54% -
  Horiz. % -51.08% -103.34% -70.14% -120.53% -114.15% -125.54% 100.00%
DY 7.74 5.19 4.27 3.42 4.00 4.41 1.67 29.11%
  YoY % 49.13% 21.55% 24.85% -14.50% -9.30% 164.07% -
  Horiz. % 463.47% 310.78% 255.69% 204.79% 239.52% 264.07% 100.00%
P/NAPS 1.12 1.08 0.85 0.80 0.55 0.48 0.48 15.16%
  YoY % 3.70% 27.06% 6.25% 45.45% 14.58% 0.00% -
  Horiz. % 233.33% 225.00% 177.08% 166.67% 114.58% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 -
Price 1.9200 1.5000 1.1900 1.1300 0.8100 0.7500 0.6000 -
P/RPS 8.84 3.85 3.91 4.87 3.08 3.49 3.39 17.31%
  YoY % 129.61% -1.53% -19.71% 58.12% -11.75% 2.95% -
  Horiz. % 260.77% 113.57% 115.34% 143.66% 90.86% 102.95% 100.00%
P/EPS 23.82 9.26 14.24 7.87 9.29 8.63 -9.82 -
  YoY % 157.24% -34.97% 80.94% -15.29% 7.65% 187.88% -
  Horiz. % -242.57% -94.30% -145.01% -80.14% -94.60% -87.88% 100.00%
EY 4.20 10.80 7.02 12.71 10.76 11.59 -10.18 -
  YoY % -61.11% 53.85% -44.77% 18.12% -7.16% 213.85% -
  Horiz. % -41.26% -106.09% -68.96% -124.85% -105.70% -113.85% 100.00%
DY 6.25 5.33 4.20 3.54 3.70 4.00 1.67 24.59%
  YoY % 17.26% 26.90% 18.64% -4.32% -7.50% 139.52% -
  Horiz. % 374.25% 319.16% 251.50% 211.98% 221.56% 239.52% 100.00%
P/NAPS 1.39 1.06 0.87 0.77 0.59 0.53 0.48 19.38%
  YoY % 31.13% 21.84% 12.99% 30.51% 11.32% 10.42% -
  Horiz. % 289.58% 220.83% 181.25% 160.42% 122.92% 110.42% 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
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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!
PARTNERS & BROKERS