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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
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
 
 

312  297  579  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.01+0.005 
 XOX 0.030.00 
 KANGER 0.020.00 
PARTNERS & BROKERS