Highlights

[APEX] YoY TTM Result on 2010-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -16.52%    YoY -     -2.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 68,056 47,376 51,369 47,723 36,598 37,941 169,328 -14.08%
  YoY % 43.65% -7.77% 7.64% 30.40% -3.54% -77.59% -
  Horiz. % 40.19% 27.98% 30.34% 28.18% 21.61% 22.41% 100.00%
PBT 31,165 29,780 23,504 18,676 15,854 -18,187 34,245 -1.56%
  YoY % 4.65% 26.70% 25.85% 17.80% 187.17% -153.11% -
  Horiz. % 91.01% 86.96% 68.63% 54.54% 46.30% -53.11% 100.00%
Tax -5,738 -3,693 -5,148 -3,658 -505 -1,334 -2,672 13.57%
  YoY % -55.38% 28.26% -40.73% -624.36% 62.14% 50.07% -
  Horiz. % 214.75% 138.21% 192.66% 136.90% 18.90% 49.93% 100.00%
NP 25,427 26,087 18,356 15,018 15,349 -19,521 31,573 -3.54%
  YoY % -2.53% 42.12% 22.23% -2.16% 178.63% -161.83% -
  Horiz. % 80.53% 82.62% 58.14% 47.57% 48.61% -61.83% 100.00%
NP to SH 25,427 26,087 18,356 15,018 15,349 -19,280 36,728 -5.94%
  YoY % -2.53% 42.12% 22.23% -2.16% 179.61% -152.49% -
  Horiz. % 69.23% 71.03% 49.98% 40.89% 41.79% -52.49% 100.00%
Tax Rate 18.41 % 12.40 % 21.90 % 19.59 % 3.19 % - % 7.80 % 15.37%
  YoY % 48.47% -43.38% 11.79% 514.11% 0.00% 0.00% -
  Horiz. % 236.03% 158.97% 280.77% 251.15% 40.90% 0.00% 100.00%
Total Cost 42,629 21,289 33,013 32,705 21,249 57,462 137,755 -17.74%
  YoY % 100.24% -35.51% 0.94% 53.91% -63.02% -58.29% -
  Horiz. % 30.95% 15.45% 23.97% 23.74% 15.43% 41.71% 100.00%
Net Worth 285,442 264,000 288,635 296,781 273,146 235,396 277,694 0.46%
  YoY % 8.12% -8.54% -2.74% 8.65% 16.04% -15.23% -
  Horiz. % 102.79% 95.07% 103.94% 106.87% 98.36% 84.77% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 16,195 10,000 8,188 6,226 6,303 2,120 4,272 24.84%
  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 % 63.69 % 38.33 % 44.61 % 41.46 % 41.07 % - % 11.63 % 32.73%
  YoY % 66.16% -14.08% 7.60% 0.95% 0.00% 0.00% -
  Horiz. % 547.64% 329.58% 383.58% 356.49% 353.14% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 285,442 264,000 288,635 296,781 273,146 235,396 277,694 0.46%
  YoY % 8.12% -8.54% -2.74% 8.65% 16.04% -15.23% -
  Horiz. % 102.79% 95.07% 103.94% 106.87% 98.36% 84.77% 100.00%
NOSH 202,441 200,000 204,705 207,539 210,112 212,068 213,610 -0.89%
  YoY % 1.22% -2.30% -1.37% -1.22% -0.92% -0.72% -
  Horiz. % 94.77% 93.63% 95.83% 97.16% 98.36% 99.28% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 37.36 % 55.06 % 35.73 % 31.47 % 41.94 % -51.45 % 18.65 % 12.26%
  YoY % -32.15% 54.10% 13.54% -24.96% 181.52% -375.87% -
  Horiz. % 200.32% 295.23% 191.58% 168.74% 224.88% -275.87% 100.00%
ROE 8.91 % 9.88 % 6.36 % 5.06 % 5.62 % -8.19 % 13.23 % -6.37%
  YoY % -9.82% 55.35% 25.69% -9.96% 168.62% -161.90% -
  Horiz. % 67.35% 74.68% 48.07% 38.25% 42.48% -61.90% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 33.62 23.69 25.09 22.99 17.42 17.89 79.27 -13.31%
  YoY % 41.92% -5.58% 9.13% 31.97% -2.63% -77.43% -
  Horiz. % 42.41% 29.89% 31.65% 29.00% 21.98% 22.57% 100.00%
EPS 12.56 13.04 8.97 7.24 7.31 -9.09 17.19 -5.09%
  YoY % -3.68% 45.37% 23.90% -0.96% 180.42% -152.88% -
  Horiz. % 73.07% 75.86% 52.18% 42.12% 42.52% -52.88% 100.00%
DPS 8.00 5.00 4.00 3.00 3.00 1.00 2.00 25.97%
  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 1.4100 1.3200 1.4100 1.4300 1.3000 1.1100 1.3000 1.36%
  YoY % 6.82% -6.38% -1.40% 10.00% 17.12% -14.62% -
  Horiz. % 108.46% 101.54% 108.46% 110.00% 100.00% 85.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 31.87 22.18 24.05 22.35 17.14 17.77 79.29 -14.08%
  YoY % 43.69% -7.78% 7.61% 30.40% -3.55% -77.59% -
  Horiz. % 40.19% 27.97% 30.33% 28.19% 21.62% 22.41% 100.00%
EPS 11.91 12.22 8.60 7.03 7.19 -9.03 17.20 -5.94%
  YoY % -2.54% 42.09% 22.33% -2.23% 179.62% -152.50% -
  Horiz. % 69.24% 71.05% 50.00% 40.87% 41.80% -52.50% 100.00%
DPS 7.58 4.68 3.83 2.92 2.95 0.99 2.00 24.84%
  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 1.3366 1.2362 1.3515 1.3897 1.2790 1.1022 1.3003 0.46%
  YoY % 8.12% -8.53% -2.75% 8.66% 16.04% -15.23% -
  Horiz. % 102.79% 95.07% 103.94% 106.88% 98.36% 84.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.1700 1.1000 0.8400 0.7700 0.6200 0.5000 0.7800 -
P/RPS 3.48 4.64 3.35 3.35 3.56 2.79 0.98 23.49%
  YoY % -25.00% 38.51% 0.00% -5.90% 27.60% 184.69% -
  Horiz. % 355.10% 473.47% 341.84% 341.84% 363.27% 284.69% 100.00%
P/EPS 9.32 8.43 9.37 10.64 8.49 -5.50 4.54 12.72%
  YoY % 10.56% -10.03% -11.94% 25.32% 254.36% -221.15% -
  Horiz. % 205.29% 185.68% 206.39% 234.36% 187.00% -121.15% 100.00%
EY 10.74 11.86 10.68 9.40 11.78 -18.18 22.04 -11.28%
  YoY % -9.44% 11.05% 13.62% -20.20% 164.80% -182.49% -
  Horiz. % 48.73% 53.81% 48.46% 42.65% 53.45% -82.49% 100.00%
DY 6.84 4.55 4.76 3.90 4.84 2.00 2.56 17.78%
  YoY % 50.33% -4.41% 22.05% -19.42% 142.00% -21.87% -
  Horiz. % 267.19% 177.73% 185.94% 152.34% 189.06% 78.12% 100.00%
P/NAPS 0.83 0.83 0.60 0.54 0.48 0.45 0.60 5.55%
  YoY % 0.00% 38.33% 11.11% 12.50% 6.67% -25.00% -
  Horiz. % 138.33% 138.33% 100.00% 90.00% 80.00% 75.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 20/02/08 -
Price 1.2000 1.1000 0.8000 0.7700 0.6200 0.5500 0.7900 -
P/RPS 3.57 4.64 3.19 3.35 3.56 3.07 1.00 23.60%
  YoY % -23.06% 45.45% -4.78% -5.90% 15.96% 207.00% -
  Horiz. % 357.00% 464.00% 319.00% 335.00% 356.00% 307.00% 100.00%
P/EPS 9.55 8.43 8.92 10.64 8.49 -6.05 4.59 12.98%
  YoY % 13.29% -5.49% -16.17% 25.32% 240.33% -231.81% -
  Horiz. % 208.06% 183.66% 194.34% 231.81% 184.97% -131.81% 100.00%
EY 10.47 11.86 11.21 9.40 11.78 -16.53 21.76 -11.47%
  YoY % -11.72% 5.80% 19.26% -20.20% 171.26% -175.97% -
  Horiz. % 48.12% 54.50% 51.52% 43.20% 54.14% -75.97% 100.00%
DY 6.67 4.55 5.00 3.90 4.84 1.82 2.53 17.52%
  YoY % 46.59% -9.00% 28.21% -19.42% 165.93% -28.06% -
  Horiz. % 263.64% 179.84% 197.63% 154.15% 191.30% 71.94% 100.00%
P/NAPS 0.85 0.83 0.57 0.54 0.48 0.50 0.61 5.68%
  YoY % 2.41% 45.61% 5.56% 12.50% -4.00% -18.03% -
  Horiz. % 139.34% 136.07% 93.44% 88.52% 78.69% 81.97% 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
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
4. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
5. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove, Kossan, Supermax and Hartalega scale new heights on anticipation of even greater demand for rubber gloves gloveharicut
7. Serba Dinamik Holdings Berhad (5279.KL, 5th July 2020) The Bull Capital
8. TYYAP- JAKS: Investors Must Know Secrets Construction Sector 建筑业- TYYAP
Partners & Brokers