[APEX] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 242.41%
YoY- 70.57%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 31,208 10,530 47,376 35,872 24,184 12,891 51,369 -28.29%
PBT 13,068 3,366 29,780 28,555 9,302 5,234 23,504 -32.40%
Tax -2,463 -840 -3,693 -2,587 -1,718 -1,278 -5,148 -38.85%
NP 10,605 2,526 26,087 25,968 7,584 3,956 18,356 -30.65%
-
NP to SH 10,605 2,526 26,087 25,968 7,584 3,956 18,356 -30.65%
-
Tax Rate 18.85% 24.96% 12.40% 9.06% 18.47% 24.42% 21.90% -
Total Cost 20,603 8,004 21,289 9,904 16,600 8,935 33,013 -26.99%
-
Net Worth 277,798 272,808 267,569 297,993 308,226 295,680 284,446 -1.56%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 42,567 - 32,444 - 8,185 -
Div Payout % - - 163.18% - 427.81% - 44.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 277,798 272,808 267,569 297,993 308,226 295,680 284,446 -1.56%
NOSH 202,772 202,080 202,703 202,716 202,780 203,917 204,637 -0.60%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 33.98% 23.99% 55.06% 72.39% 31.36% 30.69% 35.73% -
ROE 3.82% 0.93% 9.75% 8.71% 2.46% 1.34% 6.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.39 5.21 23.37 17.70 11.93 6.32 25.10 -27.84%
EPS 5.23 1.25 12.87 12.81 3.74 1.94 8.97 -30.23%
DPS 0.00 0.00 21.00 0.00 16.00 0.00 4.00 -
NAPS 1.37 1.35 1.32 1.47 1.52 1.45 1.39 -0.96%
Adjusted Per Share Value based on latest NOSH - 202,690
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.46 5.22 23.47 17.77 11.98 6.39 25.45 -28.29%
EPS 5.25 1.25 12.92 12.86 3.76 1.96 9.09 -30.67%
DPS 0.00 0.00 21.09 0.00 16.07 0.00 4.05 -
NAPS 1.3762 1.3515 1.3255 1.4762 1.5269 1.4648 1.4091 -1.56%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.18 1.14 1.10 1.17 1.03 0.84 0.84 -
P/RPS 7.67 21.88 4.71 6.61 8.64 13.29 3.35 73.80%
P/EPS 22.56 91.20 8.55 9.13 27.54 43.30 9.36 79.86%
EY 4.43 1.10 11.70 10.95 3.63 2.31 10.68 -44.41%
DY 0.00 0.00 19.09 0.00 15.53 0.00 4.76 -
P/NAPS 0.86 0.84 0.83 0.80 0.68 0.58 0.60 27.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 -
Price 1.26 1.20 1.10 1.13 1.24 0.80 0.80 -
P/RPS 8.19 23.03 4.71 6.39 10.40 12.65 3.19 87.60%
P/EPS 24.09 96.00 8.55 8.82 33.16 41.24 8.92 94.04%
EY 4.15 1.04 11.70 11.34 3.02 2.43 11.21 -48.47%
DY 0.00 0.00 19.09 0.00 12.90 0.00 5.00 -
P/NAPS 0.92 0.89 0.83 0.77 0.82 0.55 0.58 36.04%

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