Highlights

[APEX] YoY TTM Result on 2011-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     7.51%    YoY -     -14.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 75,937 45,015 49,725 50,593 43,807 30,583 144,111 -10.12%
  YoY % 68.69% -9.47% -1.72% 15.49% 43.24% -78.78% -
  Horiz. % 52.69% 31.24% 34.50% 35.11% 30.40% 21.22% 100.00%
PBT 41,468 27,912 21,496 20,541 20,334 -18,854 27,061 7.37%
  YoY % 48.57% 29.85% 4.65% 1.02% 207.85% -169.67% -
  Horiz. % 153.24% 103.14% 79.44% 75.91% 75.14% -69.67% 100.00%
Tax -6,793 -3,255 -4,572 -4,395 -1,556 -709 -1,319 31.40%
  YoY % -108.69% 28.81% -4.03% -182.46% -119.46% 46.25% -
  Horiz. % 515.01% 246.78% 346.63% 333.21% 117.97% 53.75% 100.00%
NP 34,675 24,657 16,924 16,146 18,778 -19,563 25,742 5.09%
  YoY % 40.63% 45.69% 4.82% -14.02% 195.99% -176.00% -
  Horiz. % 134.70% 95.79% 65.74% 62.72% 72.95% -76.00% 100.00%
NP to SH 34,675 24,657 16,924 16,146 18,778 -19,540 32,802 0.93%
  YoY % 40.63% 45.69% 4.82% -14.02% 196.10% -159.57% -
  Horiz. % 105.71% 75.17% 51.59% 49.22% 57.25% -59.57% 100.00%
Tax Rate 16.38 % 11.66 % 21.27 % 21.40 % 7.65 % - % 4.87 % 22.39%
  YoY % 40.48% -45.18% -0.61% 179.74% 0.00% 0.00% -
  Horiz. % 336.34% 239.43% 436.76% 439.43% 157.08% 0.00% 100.00%
Total Cost 41,262 20,358 32,801 34,447 25,029 50,146 118,369 -16.10%
  YoY % 102.68% -37.93% -4.78% 37.63% -50.09% -57.64% -
  Horiz. % 34.86% 17.20% 27.71% 29.10% 21.14% 42.36% 100.00%
Net Worth 291,816 272,808 295,680 292,195 275,647 242,907 269,541 1.33%
  YoY % 6.97% -7.74% 1.19% 6.00% 13.48% -9.88% -
  Horiz. % 108.26% 101.21% 109.70% 108.40% 102.27% 90.12% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 16,195 10,000 8,188 6,226 6,303 2,120 4,272 24.86%
  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 % 46.71 % 40.56 % 48.38 % 38.56 % 33.57 % - % 13.02 % 23.72%
  YoY % 15.16% -16.16% 25.47% 14.86% 0.00% 0.00% -
  Horiz. % 358.76% 311.52% 371.58% 296.16% 257.83% 0.00% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 291,816 272,808 295,680 292,195 275,647 242,907 269,541 1.33%
  YoY % 6.97% -7.74% 1.19% 6.00% 13.48% -9.88% -
  Horiz. % 108.26% 101.21% 109.70% 108.40% 102.27% 90.12% 100.00%
NOSH 202,650 202,080 203,917 207,230 208,823 213,076 213,921 -0.90%
  YoY % 0.28% -0.90% -1.60% -0.76% -2.00% -0.39% -
  Horiz. % 94.73% 94.46% 95.32% 96.87% 97.62% 99.61% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 45.66 % 54.78 % 34.04 % 31.91 % 42.87 % -63.97 % 17.86 % 16.93%
  YoY % -16.65% 60.93% 6.68% -25.57% 167.02% -458.17% -
  Horiz. % 255.66% 306.72% 190.59% 178.67% 240.03% -358.17% 100.00%
ROE 11.88 % 9.04 % 5.72 % 5.53 % 6.81 % -8.04 % 12.17 % -0.40%
  YoY % 31.42% 58.04% 3.44% -18.80% 184.70% -166.06% -
  Horiz. % 97.62% 74.28% 47.00% 45.44% 55.96% -66.06% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.47 22.28 24.38 24.41 20.98 14.35 67.37 -9.31%
  YoY % 68.18% -8.61% -0.12% 16.35% 46.20% -78.70% -
  Horiz. % 55.62% 33.07% 36.19% 36.23% 31.14% 21.30% 100.00%
EPS 17.11 12.20 8.30 7.79 8.99 -9.17 15.33 1.85%
  YoY % 40.25% 46.99% 6.55% -13.35% 198.04% -159.82% -
  Horiz. % 111.61% 79.58% 54.14% 50.82% 58.64% -59.82% 100.00%
DPS 8.00 5.00 4.00 3.00 3.00 1.00 2.00 25.98%
  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 1.4400 1.3500 1.4500 1.4100 1.3200 1.1400 1.2600 2.25%
  YoY % 6.67% -6.90% 2.84% 6.82% 15.79% -9.52% -
  Horiz. % 114.29% 107.14% 115.08% 111.90% 104.76% 90.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 35.56 21.08 23.28 23.69 20.51 14.32 67.48 -10.12%
  YoY % 68.69% -9.45% -1.73% 15.50% 43.23% -78.78% -
  Horiz. % 52.70% 31.24% 34.50% 35.11% 30.39% 21.22% 100.00%
EPS 16.24 11.55 7.92 7.56 8.79 -9.15 15.36 0.93%
  YoY % 40.61% 45.83% 4.76% -13.99% 196.07% -159.57% -
  Horiz. % 105.73% 75.20% 51.56% 49.22% 57.23% -59.57% 100.00%
DPS 7.58 4.68 3.83 2.92 2.95 0.99 2.00 24.85%
  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 1.3664 1.2774 1.3845 1.3682 1.2907 1.1374 1.2621 1.33%
  YoY % 6.97% -7.74% 1.19% 6.00% 13.48% -9.88% -
  Horiz. % 108.26% 101.21% 109.70% 108.41% 102.27% 90.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.3800 1.1400 0.8400 0.8000 0.6600 0.5000 0.7900 -
P/RPS 3.68 5.12 3.44 3.28 3.15 3.48 1.17 21.03%
  YoY % -28.12% 48.84% 4.88% 4.13% -9.48% 197.44% -
  Horiz. % 314.53% 437.61% 294.02% 280.34% 269.23% 297.44% 100.00%
P/EPS 8.07 9.34 10.12 10.27 7.34 -5.45 5.15 7.77%
  YoY % -13.60% -7.71% -1.46% 39.92% 234.68% -205.83% -
  Horiz. % 156.70% 181.36% 196.50% 199.42% 142.52% -105.83% 100.00%
EY 12.40 10.70 9.88 9.74 13.62 -18.34 19.41 -7.19%
  YoY % 15.89% 8.30% 1.44% -28.49% 174.26% -194.49% -
  Horiz. % 63.88% 55.13% 50.90% 50.18% 70.17% -94.49% 100.00%
DY 5.80 4.39 4.76 3.75 4.55 2.00 2.53 14.82%
  YoY % 32.12% -7.77% 26.93% -17.58% 127.50% -20.95% -
  Horiz. % 229.25% 173.52% 188.14% 148.22% 179.84% 79.05% 100.00%
P/NAPS 0.96 0.84 0.58 0.57 0.50 0.44 0.63 7.27%
  YoY % 14.29% 44.83% 1.75% 14.00% 13.64% -30.16% -
  Horiz. % 152.38% 133.33% 92.06% 90.48% 79.37% 69.84% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 21/05/09 27/05/08 -
Price 1.5100 1.2000 0.8000 0.8300 0.6100 0.6200 0.7400 -
P/RPS 4.03 5.39 3.28 3.40 2.91 4.32 1.10 24.15%
  YoY % -25.23% 64.33% -3.53% 16.84% -32.64% 292.73% -
  Horiz. % 366.36% 490.00% 298.18% 309.09% 264.55% 392.73% 100.00%
P/EPS 8.82 9.83 9.64 10.65 6.78 -6.76 4.83 10.55%
  YoY % -10.27% 1.97% -9.48% 57.08% 200.30% -239.96% -
  Horiz. % 182.61% 203.52% 199.59% 220.50% 140.37% -139.96% 100.00%
EY 11.33 10.17 10.37 9.39 14.74 -14.79 20.72 -9.57%
  YoY % 11.41% -1.93% 10.44% -36.30% 199.66% -171.38% -
  Horiz. % 54.68% 49.08% 50.05% 45.32% 71.14% -71.38% 100.00%
DY 5.30 4.17 5.00 3.61 4.92 1.61 2.70 11.89%
  YoY % 27.10% -16.60% 38.50% -26.63% 205.59% -40.37% -
  Horiz. % 196.30% 154.44% 185.19% 133.70% 182.22% 59.63% 100.00%
P/NAPS 1.05 0.89 0.55 0.59 0.46 0.54 0.59 10.08%
  YoY % 17.98% 61.82% -6.78% 28.26% -14.81% -8.47% -
  Horiz. % 177.97% 150.85% 93.22% 100.00% 77.97% 91.53% 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
 
 

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