Highlights

[APEX] YoY TTM Result on 2011-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     2.89%    YoY -     22.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 72,203 68,056 47,376 51,369 47,723 36,598 37,941 11.31%
  YoY % 6.09% 43.65% -7.77% 7.64% 30.40% -3.54% -
  Horiz. % 190.30% 179.37% 124.87% 135.39% 125.78% 96.46% 100.00%
PBT 34,635 31,165 29,780 23,504 18,676 15,854 -18,187 -
  YoY % 11.13% 4.65% 26.70% 25.85% 17.80% 187.17% -
  Horiz. % -190.44% -171.36% -163.74% -129.24% -102.69% -87.17% 100.00%
Tax -5,897 -5,738 -3,693 -5,148 -3,658 -505 -1,334 28.09%
  YoY % -2.77% -55.38% 28.26% -40.73% -624.36% 62.14% -
  Horiz. % 442.05% 430.13% 276.84% 385.91% 274.21% 37.86% 100.00%
NP 28,738 25,427 26,087 18,356 15,018 15,349 -19,521 -
  YoY % 13.02% -2.53% 42.12% 22.23% -2.16% 178.63% -
  Horiz. % -147.22% -130.25% -133.64% -94.03% -76.93% -78.63% 100.00%
NP to SH 28,738 25,427 26,087 18,356 15,018 15,349 -19,280 -
  YoY % 13.02% -2.53% 42.12% 22.23% -2.16% 179.61% -
  Horiz. % -149.06% -131.88% -135.31% -95.21% -77.89% -79.61% 100.00%
Tax Rate 17.03 % 18.41 % 12.40 % 21.90 % 19.59 % 3.19 % - % -
  YoY % -7.50% 48.47% -43.38% 11.79% 514.11% 0.00% -
  Horiz. % 533.86% 577.12% 388.71% 686.52% 614.11% 100.00% -
Total Cost 43,465 42,629 21,289 33,013 32,705 21,249 57,462 -4.54%
  YoY % 1.96% 100.24% -35.51% 0.94% 53.91% -63.02% -
  Horiz. % 75.64% 74.19% 37.05% 57.45% 56.92% 36.98% 100.00%
Net Worth 292,440 285,442 264,000 288,635 296,781 273,146 235,396 3.68%
  YoY % 2.45% 8.12% -8.54% -2.74% 8.65% 16.04% -
  Horiz. % 124.23% 121.26% 112.15% 122.62% 126.08% 116.04% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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 % 84.80 % 63.69 % 38.33 % 44.61 % 41.46 % 41.07 % - % -
  YoY % 33.14% 66.16% -14.08% 7.60% 0.95% 0.00% -
  Horiz. % 206.48% 155.08% 93.33% 108.62% 100.95% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 292,440 285,442 264,000 288,635 296,781 273,146 235,396 3.68%
  YoY % 2.45% 8.12% -8.54% -2.74% 8.65% 16.04% -
  Horiz. % 124.23% 121.26% 112.15% 122.62% 126.08% 116.04% 100.00%
NOSH 203,083 202,441 200,000 204,705 207,539 210,112 212,068 -0.72%
  YoY % 0.32% 1.22% -2.30% -1.37% -1.22% -0.92% -
  Horiz. % 95.76% 95.46% 94.31% 96.53% 97.86% 99.08% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 39.80 % 37.36 % 55.06 % 35.73 % 31.47 % 41.94 % -51.45 % -
  YoY % 6.53% -32.15% 54.10% 13.54% -24.96% 181.52% -
  Horiz. % -77.36% -72.61% -107.02% -69.45% -61.17% -81.52% 100.00%
ROE 9.83 % 8.91 % 9.88 % 6.36 % 5.06 % 5.62 % -8.19 % -
  YoY % 10.33% -9.82% 55.35% 25.69% -9.96% 168.62% -
  Horiz. % -120.02% -108.79% -120.63% -77.66% -61.78% -68.62% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 35.55 33.62 23.69 25.09 22.99 17.42 17.89 12.12%
  YoY % 5.74% 41.92% -5.58% 9.13% 31.97% -2.63% -
  Horiz. % 198.71% 187.93% 132.42% 140.25% 128.51% 97.37% 100.00%
EPS 14.15 12.56 13.04 8.97 7.24 7.31 -9.09 -
  YoY % 12.66% -3.68% 45.37% 23.90% -0.96% 180.42% -
  Horiz. % -155.67% -138.17% -143.45% -98.68% -79.65% -80.42% 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 1.4400 1.4100 1.3200 1.4100 1.4300 1.3000 1.1100 4.43%
  YoY % 2.13% 6.82% -6.38% -1.40% 10.00% 17.12% -
  Horiz. % 129.73% 127.03% 118.92% 127.03% 128.83% 117.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.81 31.87 22.18 24.05 22.35 17.14 17.77 11.31%
  YoY % 6.09% 43.69% -7.78% 7.61% 30.40% -3.55% -
  Horiz. % 190.26% 179.35% 124.82% 135.34% 125.77% 96.45% 100.00%
EPS 13.46 11.91 12.22 8.60 7.03 7.19 -9.03 -
  YoY % 13.01% -2.54% 42.09% 22.33% -2.23% 179.62% -
  Horiz. % -149.06% -131.89% -135.33% -95.24% -77.85% -79.62% 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 1.3693 1.3366 1.2362 1.3515 1.3897 1.2790 1.1022 3.68%
  YoY % 2.45% 8.12% -8.53% -2.75% 8.66% 16.04% -
  Horiz. % 124.23% 121.27% 112.16% 122.62% 126.08% 116.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.4500 1.1700 1.1000 0.8400 0.7700 0.6200 0.5000 -
P/RPS 4.08 3.48 4.64 3.35 3.35 3.56 2.79 6.54%
  YoY % 17.24% -25.00% 38.51% 0.00% -5.90% 27.60% -
  Horiz. % 146.24% 124.73% 166.31% 120.07% 120.07% 127.60% 100.00%
P/EPS 10.25 9.32 8.43 9.37 10.64 8.49 -5.50 -
  YoY % 9.98% 10.56% -10.03% -11.94% 25.32% 254.36% -
  Horiz. % -186.36% -169.45% -153.27% -170.36% -193.45% -154.36% 100.00%
EY 9.76 10.74 11.86 10.68 9.40 11.78 -18.18 -
  YoY % -9.12% -9.44% 11.05% 13.62% -20.20% 164.80% -
  Horiz. % -53.69% -59.08% -65.24% -58.75% -51.71% -64.80% 100.00%
DY 8.28 6.84 4.55 4.76 3.90 4.84 2.00 26.70%
  YoY % 21.05% 50.33% -4.41% 22.05% -19.42% 142.00% -
  Horiz. % 414.00% 342.00% 227.50% 238.00% 195.00% 242.00% 100.00%
P/NAPS 1.01 0.83 0.83 0.60 0.54 0.48 0.45 14.42%
  YoY % 21.69% 0.00% 38.33% 11.11% 12.50% 6.67% -
  Horiz. % 224.44% 184.44% 184.44% 133.33% 120.00% 106.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 -
Price 1.5000 1.2000 1.1000 0.8000 0.7700 0.6200 0.5500 -
P/RPS 4.22 3.57 4.64 3.19 3.35 3.56 3.07 5.44%
  YoY % 18.21% -23.06% 45.45% -4.78% -5.90% 15.96% -
  Horiz. % 137.46% 116.29% 151.14% 103.91% 109.12% 115.96% 100.00%
P/EPS 10.60 9.55 8.43 8.92 10.64 8.49 -6.05 -
  YoY % 10.99% 13.29% -5.49% -16.17% 25.32% 240.33% -
  Horiz. % -175.21% -157.85% -139.34% -147.44% -175.87% -140.33% 100.00%
EY 9.43 10.47 11.86 11.21 9.40 11.78 -16.53 -
  YoY % -9.93% -11.72% 5.80% 19.26% -20.20% 171.26% -
  Horiz. % -57.05% -63.34% -71.75% -67.82% -56.87% -71.26% 100.00%
DY 8.00 6.67 4.55 5.00 3.90 4.84 1.82 27.97%
  YoY % 19.94% 46.59% -9.00% 28.21% -19.42% 165.93% -
  Horiz. % 439.56% 366.48% 250.00% 274.73% 214.29% 265.93% 100.00%
P/NAPS 1.04 0.85 0.83 0.57 0.54 0.48 0.50 12.98%
  YoY % 22.35% 2.41% 45.61% 5.56% 12.50% -4.00% -
  Horiz. % 208.00% 170.00% 166.00% 114.00% 108.00% 96.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

491  429  513  744 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 K1 0.53+0.085 
 CAREPLS 1.54+0.35 
 AIRASIA 0.86+0.035 
 HLT 0.93+0.235 
 HLT-WA 0.63+0.19 
 BCMALL 0.305+0.045 

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