[APEX] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 319.83%
YoY- 39.83%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 18,411 68,056 50,075 31,208 10,530 47,376 35,872 -35.92%
PBT 13,699 31,165 20,828 13,068 3,366 29,780 28,555 -38.74%
Tax -1,925 -5,738 -4,025 -2,463 -840 -3,693 -2,587 -17.89%
NP 11,774 25,427 16,803 10,605 2,526 26,087 25,968 -41.00%
-
NP to SH 11,774 25,427 16,803 10,605 2,526 26,087 25,968 -41.00%
-
Tax Rate 14.05% 18.41% 19.32% 18.85% 24.96% 12.40% 9.06% -
Total Cost 6,637 42,629 33,272 20,603 8,004 21,289 9,904 -23.44%
-
Net Worth 291,816 285,673 277,685 277,798 272,808 267,569 297,993 -1.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 16,208 - - - 42,567 - -
Div Payout % - 63.75% - - - 163.18% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 291,816 285,673 277,685 277,798 272,808 267,569 297,993 -1.38%
NOSH 202,650 202,605 202,689 202,772 202,080 202,703 202,716 -0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 63.95% 37.36% 33.56% 33.98% 23.99% 55.06% 72.39% -
ROE 4.03% 8.90% 6.05% 3.82% 0.93% 9.75% 8.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.09 33.59 24.71 15.39 5.21 23.37 17.70 -35.89%
EPS 5.81 12.55 8.29 5.23 1.25 12.87 12.81 -40.99%
DPS 0.00 8.00 0.00 0.00 0.00 21.00 0.00 -
NAPS 1.44 1.41 1.37 1.37 1.35 1.32 1.47 -1.36%
Adjusted Per Share Value based on latest NOSH - 202,481
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.12 33.71 24.81 15.46 5.22 23.47 17.77 -35.92%
EPS 5.83 12.60 8.32 5.25 1.25 12.92 12.86 -41.01%
DPS 0.00 8.03 0.00 0.00 0.00 21.09 0.00 -
NAPS 1.4456 1.4152 1.3756 1.3762 1.3515 1.3255 1.4762 -1.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.38 1.17 1.17 1.18 1.14 1.10 1.17 -
P/RPS 15.19 3.48 4.74 7.67 21.88 4.71 6.61 74.23%
P/EPS 23.75 9.32 14.11 22.56 91.20 8.55 9.13 89.25%
EY 4.21 10.73 7.09 4.43 1.10 11.70 10.95 -47.15%
DY 0.00 6.84 0.00 0.00 0.00 19.09 0.00 -
P/NAPS 0.96 0.83 0.85 0.86 0.84 0.83 0.80 12.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 -
Price 1.51 1.20 1.19 1.26 1.20 1.10 1.13 -
P/RPS 16.62 3.57 4.82 8.19 23.03 4.71 6.39 89.23%
P/EPS 25.99 9.56 14.35 24.09 96.00 8.55 8.82 105.67%
EY 3.85 10.46 6.97 4.15 1.04 11.70 11.34 -51.36%
DY 0.00 6.67 0.00 0.00 0.00 19.09 0.00 -
P/NAPS 1.05 0.85 0.87 0.92 0.89 0.83 0.77 22.99%

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