[APEX] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 54.08%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 14,535 47,723 34,105 22,363 11,665 36,598 26,268 -32.62%
PBT 7,242 18,676 14,842 8,446 5,377 15,854 11,562 -26.81%
Tax -1,854 -3,658 -2,440 -1,882 -1,117 -505 -1,802 1.91%
NP 5,388 15,018 12,402 6,564 4,260 15,349 9,760 -32.72%
-
NP to SH 5,388 15,018 12,402 6,564 4,260 15,349 9,760 -32.72%
-
Tax Rate 25.60% 19.59% 16.44% 22.28% 20.77% 3.19% 15.59% -
Total Cost 9,147 32,705 21,703 15,799 7,405 21,249 16,508 -32.56%
-
Net Worth 292,195 296,197 291,933 275,398 275,647 273,338 266,181 6.41%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 6,213 - - - 6,307 - -
Div Payout % - 41.38% - - - 41.10% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 292,195 296,197 291,933 275,398 275,647 273,338 266,181 6.41%
NOSH 207,230 207,131 207,045 207,066 208,823 210,260 211,255 -1.27%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 37.07% 31.47% 36.36% 29.35% 36.52% 41.94% 37.16% -
ROE 1.84% 5.07% 4.25% 2.38% 1.55% 5.62% 3.67% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.01 23.04 16.47 10.80 5.59 17.41 12.43 -31.76%
EPS 2.60 7.25 5.99 3.17 2.04 7.31 4.62 -31.86%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.41 1.43 1.41 1.33 1.32 1.30 1.26 7.79%
Adjusted Per Share Value based on latest NOSH - 207,567
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.81 22.35 15.97 10.47 5.46 17.14 12.30 -32.59%
EPS 2.52 7.03 5.81 3.07 1.99 7.19 4.57 -32.77%
DPS 0.00 2.91 0.00 0.00 0.00 2.95 0.00 -
NAPS 1.3682 1.3869 1.367 1.2895 1.2907 1.2799 1.2464 6.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.80 0.77 0.68 0.66 0.66 0.62 0.60 -
P/RPS 11.41 3.34 4.13 6.11 11.82 3.56 4.83 77.46%
P/EPS 30.77 10.62 11.35 20.82 32.35 8.49 12.99 77.78%
EY 3.25 9.42 8.81 4.80 3.09 11.77 7.70 -43.76%
DY 0.00 3.90 0.00 0.00 0.00 4.84 0.00 -
P/NAPS 0.57 0.54 0.48 0.50 0.50 0.48 0.48 12.15%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 -
Price 0.83 0.77 0.75 0.70 0.61 0.62 0.60 -
P/RPS 11.83 3.34 4.55 6.48 10.92 3.56 4.83 81.80%
P/EPS 31.92 10.62 12.52 22.08 29.90 8.49 12.99 82.19%
EY 3.13 9.42 7.99 4.53 3.34 11.77 7.70 -45.15%
DY 0.00 3.90 0.00 0.00 0.00 4.84 0.00 -
P/NAPS 0.59 0.54 0.53 0.53 0.46 0.48 0.48 14.76%

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