[APEX] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -61.27%
YoY- -36.15%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 68,056 66,766 62,416 42,120 47,376 47,829 48,368 25.48%
PBT 31,165 27,770 26,136 13,464 29,780 38,073 18,604 40.91%
Tax -5,738 -5,366 -4,926 -3,360 -3,693 -3,449 -3,436 40.62%
NP 25,427 22,404 21,210 10,104 26,087 34,624 15,168 40.98%
-
NP to SH 25,427 22,404 21,210 10,104 26,087 34,624 15,168 40.98%
-
Tax Rate 18.41% 19.32% 18.85% 24.96% 12.40% 9.06% 18.47% -
Total Cost 42,629 44,362 41,206 32,016 21,289 13,205 33,200 18.08%
-
Net Worth 285,673 277,685 277,798 272,808 267,569 297,993 308,226 -4.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,208 - - - 42,567 - 64,889 -60.23%
Div Payout % 63.75% - - - 163.18% - 427.81% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 285,673 277,685 277,798 272,808 267,569 297,993 308,226 -4.92%
NOSH 202,605 202,689 202,772 202,080 202,703 202,716 202,780 -0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.36% 33.56% 33.98% 23.99% 55.06% 72.39% 31.36% -
ROE 8.90% 8.07% 7.64% 3.70% 9.75% 11.62% 4.92% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.59 32.94 30.78 20.84 23.37 23.59 23.85 25.56%
EPS 12.55 11.05 10.46 5.00 12.87 17.08 7.48 41.06%
DPS 8.00 0.00 0.00 0.00 21.00 0.00 32.00 -60.21%
NAPS 1.41 1.37 1.37 1.35 1.32 1.47 1.52 -4.87%
Adjusted Per Share Value based on latest NOSH - 202,080
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.71 33.08 30.92 20.87 23.47 23.69 23.96 25.48%
EPS 12.60 11.10 10.51 5.01 12.92 17.15 7.51 41.06%
DPS 8.03 0.00 0.00 0.00 21.09 0.00 32.15 -60.23%
NAPS 1.4152 1.3756 1.3762 1.3515 1.3255 1.4762 1.5269 -4.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.17 1.17 1.18 1.14 1.10 1.17 1.03 -
P/RPS 3.48 3.55 3.83 5.47 4.71 4.96 4.32 -13.38%
P/EPS 9.32 10.59 11.28 22.80 8.55 6.85 13.77 -22.85%
EY 10.73 9.45 8.86 4.39 11.70 14.60 7.26 29.65%
DY 6.84 0.00 0.00 0.00 19.09 0.00 31.07 -63.43%
P/NAPS 0.83 0.85 0.86 0.84 0.83 0.80 0.68 14.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 -
Price 1.20 1.19 1.26 1.20 1.10 1.13 1.24 -
P/RPS 3.57 3.61 4.09 5.76 4.71 4.79 5.20 -22.12%
P/EPS 9.56 10.77 12.05 24.00 8.55 6.62 16.58 -30.65%
EY 10.46 9.29 8.30 4.17 11.70 15.12 6.03 44.22%
DY 6.67 0.00 0.00 0.00 19.09 0.00 25.81 -59.32%
P/NAPS 0.85 0.87 0.92 0.89 0.83 0.77 0.82 2.41%

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