[APEX] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 253.37%
YoY- 381.39%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 46,660 36,598 35,024 34,050 17,824 37,941 35,762 19.42%
PBT 21,508 15,854 15,416 14,566 3,588 -18,187 5,922 136.46%
Tax -4,468 -505 -2,402 -2,820 -264 -1,334 -1,762 86.05%
NP 17,040 15,349 13,013 11,746 3,324 -19,521 4,160 156.22%
-
NP to SH 17,040 15,349 13,013 11,746 3,324 -19,280 4,509 142.81%
-
Tax Rate 20.77% 3.19% 15.58% 19.36% 7.36% - 29.75% -
Total Cost 29,620 21,249 22,010 22,304 14,500 57,462 31,602 -4.22%
-
Net Worth 275,647 273,338 266,181 258,666 242,907 239,520 265,880 2.43%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 6,307 - - - 2,119 - -
Div Payout % - 41.10% - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 275,647 273,338 266,181 258,666 242,907 239,520 265,880 2.43%
NOSH 208,823 210,260 211,255 212,021 213,076 211,965 212,704 -1.22%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 36.52% 41.94% 37.16% 34.50% 18.65% -51.45% 11.63% -
ROE 6.18% 5.62% 4.89% 4.54% 1.37% -8.05% 1.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.34 17.41 16.58 16.06 8.37 17.90 16.81 20.89%
EPS 8.16 7.31 6.16 5.54 1.56 -9.09 2.12 145.80%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.32 1.30 1.26 1.22 1.14 1.13 1.25 3.70%
Adjusted Per Share Value based on latest NOSH - 211,848
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.85 17.14 16.40 15.94 8.35 17.77 16.75 19.40%
EPS 7.98 7.19 6.09 5.50 1.56 -9.03 2.11 142.93%
DPS 0.00 2.95 0.00 0.00 0.00 0.99 0.00 -
NAPS 1.2907 1.2799 1.2464 1.2112 1.1374 1.1215 1.245 2.43%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.66 0.62 0.60 0.65 0.50 0.50 0.61 -
P/RPS 2.95 3.56 3.62 4.05 5.98 2.79 3.63 -12.92%
P/EPS 8.09 8.49 9.74 11.73 32.05 -5.50 28.77 -57.11%
EY 12.36 11.77 10.27 8.52 3.12 -18.19 3.48 132.96%
DY 0.00 4.84 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.50 0.48 0.48 0.53 0.44 0.44 0.49 1.35%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 17/11/09 20/08/09 21/05/09 23/02/09 25/11/08 -
Price 0.61 0.62 0.60 0.64 0.62 0.55 0.56 -
P/RPS 2.73 3.56 3.62 3.99 7.41 3.07 3.33 -12.41%
P/EPS 7.48 8.49 9.74 11.55 39.74 -6.05 26.42 -56.91%
EY 13.38 11.77 10.27 8.66 2.52 -16.54 3.79 132.03%
DY 0.00 4.84 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.46 0.48 0.48 0.52 0.54 0.49 0.45 1.47%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment