Highlights

[APEX] YoY TTM Result on 2012-12-31 [#4]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -10.35%    YoY -     42.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 45,917 72,203 68,056 47,376 51,369 47,723 36,598 3.85%
  YoY % -36.41% 6.09% 43.65% -7.77% 7.64% 30.40% -
  Horiz. % 125.46% 197.29% 185.96% 129.45% 140.36% 130.40% 100.00%
PBT 22,127 34,635 31,165 29,780 23,504 18,676 15,854 5.71%
  YoY % -36.11% 11.13% 4.65% 26.70% 25.85% 17.80% -
  Horiz. % 139.57% 218.46% 196.57% 187.84% 148.25% 117.80% 100.00%
Tax -3,709 -5,897 -5,738 -3,693 -5,148 -3,658 -505 39.40%
  YoY % 37.10% -2.77% -55.38% 28.26% -40.73% -624.36% -
  Horiz. % 734.46% 1,167.72% 1,136.24% 731.29% 1,019.41% 724.36% 100.00%
NP 18,418 28,738 25,427 26,087 18,356 15,018 15,349 3.08%
  YoY % -35.91% 13.02% -2.53% 42.12% 22.23% -2.16% -
  Horiz. % 119.99% 187.23% 165.66% 169.96% 119.59% 97.84% 100.00%
NP to SH 18,418 28,738 25,427 26,087 18,356 15,018 15,349 3.08%
  YoY % -35.91% 13.02% -2.53% 42.12% 22.23% -2.16% -
  Horiz. % 119.99% 187.23% 165.66% 169.96% 119.59% 97.84% 100.00%
Tax Rate 16.76 % 17.03 % 18.41 % 12.40 % 21.90 % 19.59 % 3.19 % 31.83%
  YoY % -1.59% -7.50% 48.47% -43.38% 11.79% 514.11% -
  Horiz. % 525.39% 533.86% 577.12% 388.71% 686.52% 614.11% 100.00%
Total Cost 27,499 43,465 42,629 21,289 33,013 32,705 21,249 4.39%
  YoY % -36.73% 1.96% 100.24% -35.51% 0.94% 53.91% -
  Horiz. % 129.41% 204.55% 200.62% 100.19% 155.36% 153.91% 100.00%
Net Worth 286,121 292,440 285,442 264,000 288,635 296,781 273,146 0.78%
  YoY % -2.16% 2.45% 8.12% -8.54% -2.74% 8.65% -
  Horiz. % 104.75% 107.06% 104.50% 96.65% 105.67% 108.65% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,146 24,370 16,195 10,000 8,188 6,226 6,303 8.25%
  YoY % -58.37% 50.48% 61.95% 22.13% 31.51% -1.22% -
  Horiz. % 160.96% 386.62% 256.93% 158.64% 129.90% 98.78% 100.00%
Div Payout % 55.09 % 84.80 % 63.69 % 38.33 % 44.61 % 41.46 % 41.07 % 5.01%
  YoY % -35.04% 33.14% 66.16% -14.08% 7.60% 0.95% -
  Horiz. % 134.14% 206.48% 155.08% 93.33% 108.62% 100.95% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 286,121 292,440 285,442 264,000 288,635 296,781 273,146 0.78%
  YoY % -2.16% 2.45% 8.12% -8.54% -2.74% 8.65% -
  Horiz. % 104.75% 107.06% 104.50% 96.65% 105.67% 108.65% 100.00%
NOSH 202,923 203,083 202,441 200,000 204,705 207,539 210,112 -0.58%
  YoY % -0.08% 0.32% 1.22% -2.30% -1.37% -1.22% -
  Horiz. % 96.58% 96.65% 96.35% 95.19% 97.43% 98.78% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 40.11 % 39.80 % 37.36 % 55.06 % 35.73 % 31.47 % 41.94 % -0.74%
  YoY % 0.78% 6.53% -32.15% 54.10% 13.54% -24.96% -
  Horiz. % 95.64% 94.90% 89.08% 131.28% 85.19% 75.04% 100.00%
ROE 6.44 % 9.83 % 8.91 % 9.88 % 6.36 % 5.06 % 5.62 % 2.29%
  YoY % -34.49% 10.33% -9.82% 55.35% 25.69% -9.96% -
  Horiz. % 114.59% 174.91% 158.54% 175.80% 113.17% 90.04% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.63 35.55 33.62 23.69 25.09 22.99 17.42 4.46%
  YoY % -36.34% 5.74% 41.92% -5.58% 9.13% 31.97% -
  Horiz. % 129.91% 204.08% 193.00% 135.99% 144.03% 131.97% 100.00%
EPS 9.08 14.15 12.56 13.04 8.97 7.24 7.31 3.68%
  YoY % -35.83% 12.66% -3.68% 45.37% 23.90% -0.96% -
  Horiz. % 124.21% 193.57% 171.82% 178.39% 122.71% 99.04% 100.00%
DPS 5.00 12.00 8.00 5.00 4.00 3.00 3.00 8.88%
  YoY % -58.33% 50.00% 60.00% 25.00% 33.33% 0.00% -
  Horiz. % 166.67% 400.00% 266.67% 166.67% 133.33% 100.00% 100.00%
NAPS 1.4100 1.4400 1.4100 1.3200 1.4100 1.4300 1.3000 1.36%
  YoY % -2.08% 2.13% 6.82% -6.38% -1.40% 10.00% -
  Horiz. % 108.46% 110.77% 108.46% 101.54% 108.46% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.50 33.81 31.87 22.18 24.05 22.35 17.14 3.85%
  YoY % -36.41% 6.09% 43.69% -7.78% 7.61% 30.40% -
  Horiz. % 125.44% 197.26% 185.94% 129.40% 140.32% 130.40% 100.00%
EPS 8.62 13.46 11.91 12.22 8.60 7.03 7.19 3.07%
  YoY % -35.96% 13.01% -2.54% 42.09% 22.33% -2.23% -
  Horiz. % 119.89% 187.20% 165.65% 169.96% 119.61% 97.77% 100.00%
DPS 4.75 11.41 7.58 4.68 3.83 2.92 2.95 8.26%
  YoY % -58.37% 50.53% 61.97% 22.19% 31.16% -1.02% -
  Horiz. % 161.02% 386.78% 256.95% 158.64% 129.83% 98.98% 100.00%
NAPS 1.3398 1.3693 1.3366 1.2362 1.3515 1.3897 1.2790 0.78%
  YoY % -2.15% 2.45% 8.12% -8.53% -2.75% 8.66% -
  Horiz. % 104.75% 107.06% 104.50% 96.65% 105.67% 108.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.9000 1.4500 1.1700 1.1000 0.8400 0.7700 0.6200 -
P/RPS 8.40 4.08 3.48 4.64 3.35 3.35 3.56 15.37%
  YoY % 105.88% 17.24% -25.00% 38.51% 0.00% -5.90% -
  Horiz. % 235.96% 114.61% 97.75% 130.34% 94.10% 94.10% 100.00%
P/EPS 20.93 10.25 9.32 8.43 9.37 10.64 8.49 16.22%
  YoY % 104.20% 9.98% 10.56% -10.03% -11.94% 25.32% -
  Horiz. % 246.53% 120.73% 109.78% 99.29% 110.37% 125.32% 100.00%
EY 4.78 9.76 10.74 11.86 10.68 9.40 11.78 -13.95%
  YoY % -51.02% -9.12% -9.44% 11.05% 13.62% -20.20% -
  Horiz. % 40.58% 82.85% 91.17% 100.68% 90.66% 79.80% 100.00%
DY 2.63 8.28 6.84 4.55 4.76 3.90 4.84 -9.66%
  YoY % -68.24% 21.05% 50.33% -4.41% 22.05% -19.42% -
  Horiz. % 54.34% 171.07% 141.32% 94.01% 98.35% 80.58% 100.00%
P/NAPS 1.35 1.01 0.83 0.83 0.60 0.54 0.48 18.80%
  YoY % 33.66% 21.69% 0.00% 38.33% 11.11% 12.50% -
  Horiz. % 281.25% 210.42% 172.92% 172.92% 125.00% 112.50% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 -
Price 1.8000 1.5000 1.2000 1.1000 0.8000 0.7700 0.6200 -
P/RPS 7.95 4.22 3.57 4.64 3.19 3.35 3.56 14.32%
  YoY % 88.39% 18.21% -23.06% 45.45% -4.78% -5.90% -
  Horiz. % 223.31% 118.54% 100.28% 130.34% 89.61% 94.10% 100.00%
P/EPS 19.83 10.60 9.55 8.43 8.92 10.64 8.49 15.18%
  YoY % 87.08% 10.99% 13.29% -5.49% -16.17% 25.32% -
  Horiz. % 233.57% 124.85% 112.49% 99.29% 105.06% 125.32% 100.00%
EY 5.04 9.43 10.47 11.86 11.21 9.40 11.78 -13.19%
  YoY % -46.55% -9.93% -11.72% 5.80% 19.26% -20.20% -
  Horiz. % 42.78% 80.05% 88.88% 100.68% 95.16% 79.80% 100.00%
DY 2.78 8.00 6.67 4.55 5.00 3.90 4.84 -8.82%
  YoY % -65.25% 19.94% 46.59% -9.00% 28.21% -19.42% -
  Horiz. % 57.44% 165.29% 137.81% 94.01% 103.31% 80.58% 100.00%
P/NAPS 1.28 1.04 0.85 0.83 0.57 0.54 0.48 17.75%
  YoY % 23.08% 22.35% 2.41% 45.61% 5.56% 12.50% -
  Horiz. % 266.67% 216.67% 177.08% 172.92% 118.75% 112.50% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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