[APEX] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 55.36%
YoY- 22.75%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,184 12,891 51,369 40,239 27,707 14,535 47,723 -36.46%
PBT 9,302 5,234 23,504 19,281 12,922 7,242 18,676 -37.19%
Tax -1,718 -1,278 -5,148 -4,057 -3,123 -1,854 -3,658 -39.60%
NP 7,584 3,956 18,356 15,224 9,799 5,388 15,018 -36.61%
-
NP to SH 7,584 3,956 18,356 15,224 9,799 5,388 15,018 -36.61%
-
Tax Rate 18.47% 24.42% 21.90% 21.04% 24.17% 25.60% 19.59% -
Total Cost 16,600 8,935 33,013 25,015 17,908 9,147 32,705 -36.39%
-
Net Worth 308,226 295,680 284,446 280,711 295,001 292,195 296,197 2.69%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 32,444 - 8,185 - - - 6,213 201.29%
Div Payout % 427.81% - 44.59% - - - 41.38% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 308,226 295,680 284,446 280,711 295,001 292,195 296,197 2.69%
NOSH 202,780 203,917 204,637 204,899 206,294 207,230 207,131 -1.40%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 31.36% 30.69% 35.73% 37.83% 35.37% 37.07% 31.47% -
ROE 2.46% 1.34% 6.45% 5.42% 3.32% 1.84% 5.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.93 6.32 25.10 19.64 13.43 7.01 23.04 -35.54%
EPS 3.74 1.94 8.97 7.43 4.75 2.60 7.25 -35.70%
DPS 16.00 0.00 4.00 0.00 0.00 0.00 3.00 205.56%
NAPS 1.52 1.45 1.39 1.37 1.43 1.41 1.43 4.15%
Adjusted Per Share Value based on latest NOSH - 204,716
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.98 6.39 25.45 19.93 13.73 7.20 23.64 -36.46%
EPS 3.76 1.96 9.09 7.54 4.85 2.67 7.44 -36.57%
DPS 16.07 0.00 4.05 0.00 0.00 0.00 3.08 201.12%
NAPS 1.5269 1.4648 1.4091 1.3906 1.4614 1.4475 1.4673 2.69%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 0.84 0.84 0.75 0.86 0.80 0.77 -
P/RPS 8.64 13.29 3.35 3.82 6.40 11.41 3.34 88.55%
P/EPS 27.54 43.30 9.36 10.09 18.11 30.77 10.62 88.86%
EY 3.63 2.31 10.68 9.91 5.52 3.25 9.42 -47.07%
DY 15.53 0.00 4.76 0.00 0.00 0.00 3.90 151.44%
P/NAPS 0.68 0.58 0.60 0.55 0.60 0.57 0.54 16.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 -
Price 1.24 0.80 0.80 0.81 0.77 0.83 0.77 -
P/RPS 10.40 12.65 3.19 4.12 5.73 11.83 3.34 113.38%
P/EPS 33.16 41.24 8.92 10.90 16.21 31.92 10.62 113.77%
EY 3.02 2.43 11.21 9.17 6.17 3.13 9.42 -53.19%
DY 12.90 0.00 5.00 0.00 0.00 0.00 3.90 122.16%
P/NAPS 0.82 0.55 0.58 0.59 0.54 0.59 0.54 32.14%

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