[APEX] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 91.71%
YoY- -22.6%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 10,530 47,376 35,872 24,184 12,891 51,369 40,239 -59.05%
PBT 3,366 29,780 28,555 9,302 5,234 23,504 19,281 -68.73%
Tax -840 -3,693 -2,587 -1,718 -1,278 -5,148 -4,057 -64.96%
NP 2,526 26,087 25,968 7,584 3,956 18,356 15,224 -69.77%
-
NP to SH 2,526 26,087 25,968 7,584 3,956 18,356 15,224 -69.77%
-
Tax Rate 24.96% 12.40% 9.06% 18.47% 24.42% 21.90% 21.04% -
Total Cost 8,004 21,289 9,904 16,600 8,935 33,013 25,015 -53.18%
-
Net Worth 272,808 267,569 297,993 308,226 295,680 284,446 280,711 -1.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 42,567 - 32,444 - 8,185 - -
Div Payout % - 163.18% - 427.81% - 44.59% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 272,808 267,569 297,993 308,226 295,680 284,446 280,711 -1.88%
NOSH 202,080 202,703 202,716 202,780 203,917 204,637 204,899 -0.91%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 23.99% 55.06% 72.39% 31.36% 30.69% 35.73% 37.83% -
ROE 0.93% 9.75% 8.71% 2.46% 1.34% 6.45% 5.42% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.21 23.37 17.70 11.93 6.32 25.10 19.64 -58.68%
EPS 1.25 12.87 12.81 3.74 1.94 8.97 7.43 -69.49%
DPS 0.00 21.00 0.00 16.00 0.00 4.00 0.00 -
NAPS 1.35 1.32 1.47 1.52 1.45 1.39 1.37 -0.97%
Adjusted Per Share Value based on latest NOSH - 202,681
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.22 23.47 17.77 11.98 6.39 25.45 19.93 -59.03%
EPS 1.25 12.92 12.86 3.76 1.96 9.09 7.54 -69.78%
DPS 0.00 21.09 0.00 16.07 0.00 4.05 0.00 -
NAPS 1.3515 1.3255 1.4762 1.5269 1.4648 1.4091 1.3906 -1.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.14 1.10 1.17 1.03 0.84 0.84 0.75 -
P/RPS 21.88 4.71 6.61 8.64 13.29 3.35 3.82 219.78%
P/EPS 91.20 8.55 9.13 27.54 43.30 9.36 10.09 333.33%
EY 1.10 11.70 10.95 3.63 2.31 10.68 9.91 -76.87%
DY 0.00 19.09 0.00 15.53 0.00 4.76 0.00 -
P/NAPS 0.84 0.83 0.80 0.68 0.58 0.60 0.55 32.58%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 -
Price 1.20 1.10 1.13 1.24 0.80 0.80 0.81 -
P/RPS 23.03 4.71 6.39 10.40 12.65 3.19 4.12 214.63%
P/EPS 96.00 8.55 8.82 33.16 41.24 8.92 10.90 325.91%
EY 1.04 11.70 11.34 3.02 2.43 11.21 9.17 -76.53%
DY 0.00 19.09 0.00 12.90 0.00 5.00 0.00 -
P/NAPS 0.89 0.83 0.77 0.82 0.55 0.58 0.59 31.49%

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