[APEX] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.95%
YoY- 179.61%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 45,473 44,726 46,660 36,598 35,024 34,050 17,824 86.60%
PBT 19,789 16,892 21,508 15,854 15,416 14,566 3,588 211.83%
Tax -3,253 -3,764 -4,468 -505 -2,402 -2,820 -264 432.66%
NP 16,536 13,128 17,040 15,349 13,013 11,746 3,324 191.13%
-
NP to SH 16,536 13,128 17,040 15,349 13,013 11,746 3,324 191.13%
-
Tax Rate 16.44% 22.28% 20.77% 3.19% 15.58% 19.36% 7.36% -
Total Cost 28,937 31,598 29,620 21,249 22,010 22,304 14,500 58.44%
-
Net Worth 291,933 275,398 275,647 273,338 266,181 258,666 242,907 13.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,307 - - - -
Div Payout % - - - 41.10% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 291,933 275,398 275,647 273,338 266,181 258,666 242,907 13.02%
NOSH 207,045 207,066 208,823 210,260 211,255 212,021 213,076 -1.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.36% 29.35% 36.52% 41.94% 37.16% 34.50% 18.65% -
ROE 5.66% 4.77% 6.18% 5.62% 4.89% 4.54% 1.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.96 21.60 22.34 17.41 16.58 16.06 8.37 90.11%
EPS 7.99 6.34 8.16 7.31 6.16 5.54 1.56 196.83%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.41 1.33 1.32 1.30 1.26 1.22 1.14 15.20%
Adjusted Per Share Value based on latest NOSH - 210,112
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.53 22.16 23.11 18.13 17.35 16.87 8.83 86.61%
EPS 8.19 6.50 8.44 7.60 6.45 5.82 1.65 190.69%
DPS 0.00 0.00 0.00 3.12 0.00 0.00 0.00 -
NAPS 1.4462 1.3643 1.3655 1.3541 1.3186 1.2814 1.2033 13.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.66 0.66 0.62 0.60 0.65 0.50 -
P/RPS 3.10 3.06 2.95 3.56 3.62 4.05 5.98 -35.44%
P/EPS 8.51 10.41 8.09 8.49 9.74 11.73 32.05 -58.65%
EY 11.75 9.61 12.36 11.77 10.27 8.52 3.12 141.86%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.50 0.48 0.48 0.53 0.44 5.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 20/08/09 21/05/09 -
Price 0.75 0.70 0.61 0.62 0.60 0.64 0.62 -
P/RPS 3.41 3.24 2.73 3.56 3.62 3.99 7.41 -40.36%
P/EPS 9.39 11.04 7.48 8.49 9.74 11.55 39.74 -61.74%
EY 10.65 9.06 13.38 11.77 10.27 8.66 2.52 161.16%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.46 0.48 0.48 0.52 0.54 -1.23%

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