[APEX] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.18%
YoY- 188.59%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 22,363 11,665 36,598 26,268 17,025 4,456 37,941 -29.76%
PBT 8,446 5,377 15,854 11,562 7,283 897 -18,187 -
Tax -1,882 -1,117 -505 -1,802 -1,410 -66 -1,334 25.86%
NP 6,564 4,260 15,349 9,760 5,873 831 -19,521 -
-
NP to SH 6,564 4,260 15,349 9,760 5,873 831 -19,280 -
-
Tax Rate 22.28% 20.77% 3.19% 15.59% 19.36% 7.36% - -
Total Cost 15,799 7,405 21,249 16,508 11,152 3,625 57,462 -57.81%
-
Net Worth 275,398 275,647 273,338 266,181 258,666 242,907 239,520 9.78%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,307 - - - 2,119 -
Div Payout % - - 41.10% - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 275,398 275,647 273,338 266,181 258,666 242,907 239,520 9.78%
NOSH 207,066 208,823 210,260 211,255 212,021 213,076 211,965 -1.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 29.35% 36.52% 41.94% 37.16% 34.50% 18.65% -51.45% -
ROE 2.38% 1.55% 5.62% 3.67% 2.27% 0.34% -8.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.80 5.59 17.41 12.43 8.03 2.09 17.90 -28.66%
EPS 3.17 2.04 7.31 4.62 2.77 0.39 -9.09 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 1.33 1.32 1.30 1.26 1.22 1.14 1.13 11.50%
Adjusted Per Share Value based on latest NOSH - 211,249
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.47 5.46 17.14 12.30 7.97 2.09 17.77 -29.78%
EPS 3.07 1.99 7.19 4.57 2.75 0.39 -9.03 -
DPS 0.00 0.00 2.95 0.00 0.00 0.00 0.99 -
NAPS 1.2895 1.2907 1.2799 1.2464 1.2112 1.1374 1.1215 9.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.66 0.66 0.62 0.60 0.65 0.50 0.50 -
P/RPS 6.11 11.82 3.56 4.83 8.09 23.91 2.79 68.88%
P/EPS 20.82 32.35 8.49 12.99 23.47 128.21 -5.50 -
EY 4.80 3.09 11.77 7.70 4.26 0.78 -18.19 -
DY 0.00 0.00 4.84 0.00 0.00 0.00 2.00 -
P/NAPS 0.50 0.50 0.48 0.48 0.53 0.44 0.44 8.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 25/05/10 24/02/10 17/11/09 20/08/09 21/05/09 23/02/09 -
Price 0.70 0.61 0.62 0.60 0.64 0.62 0.55 -
P/RPS 6.48 10.92 3.56 4.83 7.97 29.65 3.07 64.77%
P/EPS 22.08 29.90 8.49 12.99 23.10 158.97 -6.05 -
EY 4.53 3.34 11.77 7.70 4.33 0.63 -16.54 -
DY 0.00 0.00 4.84 0.00 0.00 0.00 1.82 -
P/NAPS 0.53 0.46 0.48 0.48 0.52 0.54 0.49 5.38%

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