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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

313  302  577  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 XOX 0.030.00 
 FOCUS-WD 0.0050.00 
 KANGER 0.020.00 
PARTNERS & BROKERS