[APEX] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.79%
YoY- 188.59%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 44,726 46,660 36,598 35,024 34,050 17,824 37,941 11.62%
PBT 16,892 21,508 15,854 15,416 14,566 3,588 -18,187 -
Tax -3,764 -4,468 -505 -2,402 -2,820 -264 -1,334 100.05%
NP 13,128 17,040 15,349 13,013 11,746 3,324 -19,521 -
-
NP to SH 13,128 17,040 15,349 13,013 11,746 3,324 -19,280 -
-
Tax Rate 22.28% 20.77% 3.19% 15.58% 19.36% 7.36% - -
Total Cost 31,598 29,620 21,249 22,010 22,304 14,500 57,462 -32.95%
-
Net Worth 275,398 275,647 273,338 266,181 258,666 242,907 239,520 9.78%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,307 - - - 2,119 -
Div Payout % - - 41.10% - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 275,398 275,647 273,338 266,181 258,666 242,907 239,520 9.78%
NOSH 207,066 208,823 210,260 211,255 212,021 213,076 211,965 -1.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 29.35% 36.52% 41.94% 37.16% 34.50% 18.65% -51.45% -
ROE 4.77% 6.18% 5.62% 4.89% 4.54% 1.37% -8.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.60 22.34 17.41 16.58 16.06 8.37 17.90 13.38%
EPS 6.34 8.16 7.31 6.16 5.54 1.56 -9.09 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 1.33 1.32 1.30 1.26 1.22 1.14 1.13 11.50%
Adjusted Per Share Value based on latest NOSH - 211,249
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.94 21.85 17.14 16.40 15.94 8.35 17.77 11.59%
EPS 6.15 7.98 7.19 6.09 5.50 1.56 -9.03 -
DPS 0.00 0.00 2.95 0.00 0.00 0.00 0.99 -
NAPS 1.2895 1.2907 1.2799 1.2464 1.2112 1.1374 1.1215 9.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.66 0.66 0.62 0.60 0.65 0.50 0.50 -
P/RPS 3.06 2.95 3.56 3.62 4.05 5.98 2.79 6.36%
P/EPS 10.41 8.09 8.49 9.74 11.73 32.05 -5.50 -
EY 9.61 12.36 11.77 10.27 8.52 3.12 -18.19 -
DY 0.00 0.00 4.84 0.00 0.00 0.00 2.00 -
P/NAPS 0.50 0.50 0.48 0.48 0.53 0.44 0.44 8.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 25/05/10 24/02/10 17/11/09 20/08/09 21/05/09 23/02/09 -
Price 0.70 0.61 0.62 0.60 0.64 0.62 0.55 -
P/RPS 3.24 2.73 3.56 3.62 3.99 7.41 3.07 3.66%
P/EPS 11.04 7.48 8.49 9.74 11.55 39.74 -6.05 -
EY 9.06 13.38 11.77 10.27 8.66 2.52 -16.54 -
DY 0.00 0.00 4.84 0.00 0.00 0.00 1.82 -
P/NAPS 0.53 0.46 0.48 0.48 0.52 0.54 0.49 5.38%

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