Highlights

[APEX] YoY TTM Result on 2009-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     218.97%    YoY -     179.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,376 51,369 47,723 36,598 37,941 169,328 74,530 -7.27%
  YoY % -7.77% 7.64% 30.40% -3.54% -77.59% 127.19% -
  Horiz. % 63.57% 68.92% 64.03% 49.11% 50.91% 227.19% 100.00%
PBT 29,780 23,504 18,676 15,854 -18,187 34,245 16,013 10.88%
  YoY % 26.70% 25.85% 17.80% 187.17% -153.11% 113.86% -
  Horiz. % 185.97% 146.78% 116.63% 99.01% -113.58% 213.86% 100.00%
Tax -3,693 -5,148 -3,658 -505 -1,334 -2,672 -3,060 3.18%
  YoY % 28.26% -40.73% -624.36% 62.14% 50.07% 12.68% -
  Horiz. % 120.69% 168.24% 119.54% 16.50% 43.59% 87.32% 100.00%
NP 26,087 18,356 15,018 15,349 -19,521 31,573 12,953 12.36%
  YoY % 42.12% 22.23% -2.16% 178.63% -161.83% 143.75% -
  Horiz. % 201.40% 141.71% 115.94% 118.50% -150.71% 243.75% 100.00%
NP to SH 26,087 18,356 15,018 15,349 -19,280 36,728 10,003 17.31%
  YoY % 42.12% 22.23% -2.16% 179.61% -152.49% 267.17% -
  Horiz. % 260.79% 183.50% 150.13% 153.44% -192.74% 367.17% 100.00%
Tax Rate 12.40 % 21.90 % 19.59 % 3.19 % - % 7.80 % 19.11 % -6.95%
  YoY % -43.38% 11.79% 514.11% 0.00% 0.00% -59.18% -
  Horiz. % 64.89% 114.60% 102.51% 16.69% 0.00% 40.82% 100.00%
Total Cost 21,289 33,013 32,705 21,249 57,462 137,755 61,577 -16.21%
  YoY % -35.51% 0.94% 53.91% -63.02% -58.29% 123.71% -
  Horiz. % 34.57% 53.61% 53.11% 34.51% 93.32% 223.71% 100.00%
Net Worth 264,000 288,635 296,781 273,146 235,396 277,694 259,944 0.26%
  YoY % -8.54% -2.74% 8.65% 16.04% -15.23% 6.83% -
  Horiz. % 101.56% 111.04% 114.17% 105.08% 90.56% 106.83% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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 % 38.33 % 44.61 % 41.46 % 41.07 % - % 11.63 % 20.96 % 10.57%
  YoY % -14.08% 7.60% 0.95% 0.00% 0.00% -44.51% -
  Horiz. % 182.87% 212.83% 197.81% 195.94% 0.00% 55.49% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 264,000 288,635 296,781 273,146 235,396 277,694 259,944 0.26%
  YoY % -8.54% -2.74% 8.65% 16.04% -15.23% 6.83% -
  Horiz. % 101.56% 111.04% 114.17% 105.08% 90.56% 106.83% 100.00%
NOSH 200,000 204,705 207,539 210,112 212,068 213,610 209,632 -0.78%
  YoY % -2.30% -1.37% -1.22% -0.92% -0.72% 1.90% -
  Horiz. % 95.41% 97.65% 99.00% 100.23% 101.16% 101.90% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 55.06 % 35.73 % 31.47 % 41.94 % -51.45 % 18.65 % 17.38 % 21.17%
  YoY % 54.10% 13.54% -24.96% 181.52% -375.87% 7.31% -
  Horiz. % 316.80% 205.58% 181.07% 241.31% -296.03% 107.31% 100.00%
ROE 9.88 % 6.36 % 5.06 % 5.62 % -8.19 % 13.23 % 3.85 % 16.99%
  YoY % 55.35% 25.69% -9.96% 168.62% -161.90% 243.64% -
  Horiz. % 256.62% 165.19% 131.43% 145.97% -212.73% 343.64% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.69 25.09 22.99 17.42 17.89 79.27 35.55 -6.54%
  YoY % -5.58% 9.13% 31.97% -2.63% -77.43% 122.98% -
  Horiz. % 66.64% 70.58% 64.67% 49.00% 50.32% 222.98% 100.00%
EPS 13.04 8.97 7.24 7.31 -9.09 17.19 4.77 18.23%
  YoY % 45.37% 23.90% -0.96% 180.42% -152.88% 260.38% -
  Horiz. % 273.38% 188.05% 151.78% 153.25% -190.57% 360.38% 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 1.3200 1.4100 1.4300 1.3000 1.1100 1.3000 1.2400 1.05%
  YoY % -6.38% -1.40% 10.00% 17.12% -14.62% 4.84% -
  Horiz. % 106.45% 113.71% 115.32% 104.84% 89.52% 104.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.18 24.05 22.35 17.14 17.77 79.29 34.90 -7.27%
  YoY % -7.78% 7.61% 30.40% -3.55% -77.59% 127.19% -
  Horiz. % 63.55% 68.91% 64.04% 49.11% 50.92% 227.19% 100.00%
EPS 12.22 8.60 7.03 7.19 -9.03 17.20 4.68 17.33%
  YoY % 42.09% 22.33% -2.23% 179.62% -152.50% 267.52% -
  Horiz. % 261.11% 183.76% 150.21% 153.63% -192.95% 367.52% 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 1.2362 1.3515 1.3897 1.2790 1.1022 1.3003 1.2172 0.26%
  YoY % -8.53% -2.75% 8.66% 16.04% -15.23% 6.83% -
  Horiz. % 101.56% 111.03% 114.17% 105.08% 90.55% 106.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.1000 0.8400 0.7700 0.6200 0.5000 0.7800 0.6200 -
P/RPS 4.64 3.35 3.35 3.56 2.79 0.98 1.74 17.74%
  YoY % 38.51% 0.00% -5.90% 27.60% 184.69% -43.68% -
  Horiz. % 266.67% 192.53% 192.53% 204.60% 160.34% 56.32% 100.00%
P/EPS 8.43 9.37 10.64 8.49 -5.50 4.54 12.99 -6.95%
  YoY % -10.03% -11.94% 25.32% 254.36% -221.15% -65.05% -
  Horiz. % 64.90% 72.13% 81.91% 65.36% -42.34% 34.95% 100.00%
EY 11.86 10.68 9.40 11.78 -18.18 22.04 7.70 7.46%
  YoY % 11.05% 13.62% -20.20% 164.80% -182.49% 186.23% -
  Horiz. % 154.03% 138.70% 122.08% 152.99% -236.10% 286.23% 100.00%
DY 4.55 4.76 3.90 4.84 2.00 2.56 1.61 18.89%
  YoY % -4.41% 22.05% -19.42% 142.00% -21.87% 59.01% -
  Horiz. % 282.61% 295.65% 242.24% 300.62% 124.22% 159.01% 100.00%
P/NAPS 0.83 0.60 0.54 0.48 0.45 0.60 0.50 8.81%
  YoY % 38.33% 11.11% 12.50% 6.67% -25.00% 20.00% -
  Horiz. % 166.00% 120.00% 108.00% 96.00% 90.00% 120.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 20/02/08 13/02/07 -
Price 1.1000 0.8000 0.7700 0.6200 0.5500 0.7900 0.8500 -
P/RPS 4.64 3.19 3.35 3.56 3.07 1.00 2.39 11.68%
  YoY % 45.45% -4.78% -5.90% 15.96% 207.00% -58.16% -
  Horiz. % 194.14% 133.47% 140.17% 148.95% 128.45% 41.84% 100.00%
P/EPS 8.43 8.92 10.64 8.49 -6.05 4.59 17.81 -11.71%
  YoY % -5.49% -16.17% 25.32% 240.33% -231.81% -74.23% -
  Horiz. % 47.33% 50.08% 59.74% 47.67% -33.97% 25.77% 100.00%
EY 11.86 11.21 9.40 11.78 -16.53 21.76 5.61 13.28%
  YoY % 5.80% 19.26% -20.20% 171.26% -175.97% 287.88% -
  Horiz. % 211.41% 199.82% 167.56% 209.98% -294.65% 387.88% 100.00%
DY 4.55 5.00 3.90 4.84 1.82 2.53 1.18 25.20%
  YoY % -9.00% 28.21% -19.42% 165.93% -28.06% 114.41% -
  Horiz. % 385.59% 423.73% 330.51% 410.17% 154.24% 214.41% 100.00%
P/NAPS 0.83 0.57 0.54 0.48 0.50 0.61 0.69 3.12%
  YoY % 45.61% 5.56% 12.50% -4.00% -18.03% -11.59% -
  Horiz. % 120.29% 82.61% 78.26% 69.57% 72.46% 88.41% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

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