Highlights

[APEX] YoY TTM Result on 2012-03-31 [#1]

Stock [APEX]: APEX EQUITY HOLDINGS BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -7.80%    YoY -     4.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 64,195 75,937 45,015 49,725 50,593 43,807 30,583 13.15%
  YoY % -15.46% 68.69% -9.47% -1.72% 15.49% 43.24% -
  Horiz. % 209.90% 248.30% 147.19% 162.59% 165.43% 143.24% 100.00%
PBT 25,116 41,468 27,912 21,496 20,541 20,334 -18,854 -
  YoY % -39.43% 48.57% 29.85% 4.65% 1.02% 207.85% -
  Horiz. % -133.21% -219.94% -148.04% -114.01% -108.95% -107.85% 100.00%
Tax -4,905 -6,793 -3,255 -4,572 -4,395 -1,556 -709 38.02%
  YoY % 27.79% -108.69% 28.81% -4.03% -182.46% -119.46% -
  Horiz. % 691.82% 958.11% 459.10% 644.85% 619.89% 219.46% 100.00%
NP 20,211 34,675 24,657 16,924 16,146 18,778 -19,563 -
  YoY % -41.71% 40.63% 45.69% 4.82% -14.02% 195.99% -
  Horiz. % -103.31% -177.25% -126.04% -86.51% -82.53% -95.99% 100.00%
NP to SH 20,211 34,675 24,657 16,924 16,146 18,778 -19,540 -
  YoY % -41.71% 40.63% 45.69% 4.82% -14.02% 196.10% -
  Horiz. % -103.43% -177.46% -126.19% -86.61% -82.63% -96.10% 100.00%
Tax Rate 19.53 % 16.38 % 11.66 % 21.27 % 21.40 % 7.65 % - % -
  YoY % 19.23% 40.48% -45.18% -0.61% 179.74% 0.00% -
  Horiz. % 255.29% 214.12% 152.42% 278.04% 279.74% 100.00% -
Total Cost 43,984 41,262 20,358 32,801 34,447 25,029 50,146 -2.16%
  YoY % 6.60% 102.68% -37.93% -4.78% 37.63% -50.09% -
  Horiz. % 87.71% 82.28% 40.60% 65.41% 68.69% 49.91% 100.00%
Net Worth 282,083 291,816 272,808 295,680 292,195 275,647 242,907 2.52%
  YoY % -3.34% 6.97% -7.74% 1.19% 6.00% 13.48% -
  Horiz. % 116.13% 120.13% 112.31% 121.73% 120.29% 113.48% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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 % 120.58 % 46.71 % 40.56 % 48.38 % 38.56 % 33.57 % - % -
  YoY % 158.15% 15.16% -16.16% 25.47% 14.86% 0.00% -
  Horiz. % 359.19% 139.14% 120.82% 144.12% 114.86% 100.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 282,083 291,816 272,808 295,680 292,195 275,647 242,907 2.52%
  YoY % -3.34% 6.97% -7.74% 1.19% 6.00% 13.48% -
  Horiz. % 116.13% 120.13% 112.31% 121.73% 120.29% 113.48% 100.00%
NOSH 202,937 202,650 202,080 203,917 207,230 208,823 213,076 -0.81%
  YoY % 0.14% 0.28% -0.90% -1.60% -0.76% -2.00% -
  Horiz. % 95.24% 95.11% 94.84% 95.70% 97.26% 98.00% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 31.48 % 45.66 % 54.78 % 34.04 % 31.91 % 42.87 % -63.97 % -
  YoY % -31.06% -16.65% 60.93% 6.68% -25.57% 167.02% -
  Horiz. % -49.21% -71.38% -85.63% -53.21% -49.88% -67.02% 100.00%
ROE 7.16 % 11.88 % 9.04 % 5.72 % 5.53 % 6.81 % -8.04 % -
  YoY % -39.73% 31.42% 58.04% 3.44% -18.80% 184.70% -
  Horiz. % -89.05% -147.76% -112.44% -71.14% -68.78% -84.70% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 31.63 37.47 22.28 24.38 24.41 20.98 14.35 14.07%
  YoY % -15.59% 68.18% -8.61% -0.12% 16.35% 46.20% -
  Horiz. % 220.42% 261.11% 155.26% 169.90% 170.10% 146.20% 100.00%
EPS 9.96 17.11 12.20 8.30 7.79 8.99 -9.17 -
  YoY % -41.79% 40.25% 46.99% 6.55% -13.35% 198.04% -
  Horiz. % -108.62% -186.59% -133.04% -90.51% -84.95% -98.04% 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 1.3900 1.4400 1.3500 1.4500 1.4100 1.3200 1.1400 3.36%
  YoY % -3.47% 6.67% -6.90% 2.84% 6.82% 15.79% -
  Horiz. % 121.93% 126.32% 118.42% 127.19% 123.68% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.06 35.56 21.08 23.28 23.69 20.51 14.32 13.15%
  YoY % -15.47% 68.69% -9.45% -1.73% 15.50% 43.23% -
  Horiz. % 209.92% 248.32% 147.21% 162.57% 165.43% 143.23% 100.00%
EPS 9.46 16.24 11.55 7.92 7.56 8.79 -9.15 -
  YoY % -41.75% 40.61% 45.83% 4.76% -13.99% 196.07% -
  Horiz. % -103.39% -177.49% -126.23% -86.56% -82.62% -96.07% 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 1.3208 1.3664 1.2774 1.3845 1.3682 1.2907 1.1374 2.52%
  YoY % -3.34% 6.97% -7.74% 1.19% 6.00% 13.48% -
  Horiz. % 116.12% 120.13% 112.31% 121.72% 120.29% 113.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4200 1.3800 1.1400 0.8400 0.8000 0.6600 0.5000 -
P/RPS 4.49 3.68 5.12 3.44 3.28 3.15 3.48 4.34%
  YoY % 22.01% -28.12% 48.84% 4.88% 4.13% -9.48% -
  Horiz. % 129.02% 105.75% 147.13% 98.85% 94.25% 90.52% 100.00%
P/EPS 14.26 8.07 9.34 10.12 10.27 7.34 -5.45 -
  YoY % 76.70% -13.60% -7.71% -1.46% 39.92% 234.68% -
  Horiz. % -261.65% -148.07% -171.38% -185.69% -188.44% -134.68% 100.00%
EY 7.01 12.40 10.70 9.88 9.74 13.62 -18.34 -
  YoY % -43.47% 15.89% 8.30% 1.44% -28.49% 174.26% -
  Horiz. % -38.22% -67.61% -58.34% -53.87% -53.11% -74.26% 100.00%
DY 8.45 5.80 4.39 4.76 3.75 4.55 2.00 27.13%
  YoY % 45.69% 32.12% -7.77% 26.93% -17.58% 127.50% -
  Horiz. % 422.50% 290.00% 219.50% 238.00% 187.50% 227.50% 100.00%
P/NAPS 1.02 0.96 0.84 0.58 0.57 0.50 0.44 15.04%
  YoY % 6.25% 14.29% 44.83% 1.75% 14.00% 13.64% -
  Horiz. % 231.82% 218.18% 190.91% 131.82% 129.55% 113.64% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 21/05/09 -
Price 1.4300 1.5100 1.2000 0.8000 0.8300 0.6100 0.6200 -
P/RPS 4.52 4.03 5.39 3.28 3.40 2.91 4.32 0.76%
  YoY % 12.16% -25.23% 64.33% -3.53% 16.84% -32.64% -
  Horiz. % 104.63% 93.29% 124.77% 75.93% 78.70% 67.36% 100.00%
P/EPS 14.36 8.82 9.83 9.64 10.65 6.78 -6.76 -
  YoY % 62.81% -10.27% 1.97% -9.48% 57.08% 200.30% -
  Horiz. % -212.43% -130.47% -145.41% -142.60% -157.54% -100.30% 100.00%
EY 6.96 11.33 10.17 10.37 9.39 14.74 -14.79 -
  YoY % -38.57% 11.41% -1.93% 10.44% -36.30% 199.66% -
  Horiz. % -47.06% -76.61% -68.76% -70.11% -63.49% -99.66% 100.00%
DY 8.39 5.30 4.17 5.00 3.61 4.92 1.61 31.65%
  YoY % 58.30% 27.10% -16.60% 38.50% -26.63% 205.59% -
  Horiz. % 521.12% 329.19% 259.01% 310.56% 224.22% 305.59% 100.00%
P/NAPS 1.03 1.05 0.89 0.55 0.59 0.46 0.54 11.36%
  YoY % -1.90% 17.98% 61.82% -6.78% 28.26% -14.81% -
  Horiz. % 190.74% 194.44% 164.81% 101.85% 109.26% 85.19% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 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