[APEX] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 40.53%
YoY- 127.71%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 128,808 77,065 37,031 74,530 50,440 35,692 18,109 269.41%
PBT 20,660 15,758 8,748 16,013 10,567 8,692 1,723 423.08%
Tax -5,312 -3,722 -2,044 -3,060 -1,174 -677 -217 741.43%
NP 15,348 12,036 6,704 12,953 9,393 8,015 1,506 369.39%
-
NP to SH 11,578 9,240 5,017 10,003 7,118 5,945 1,214 349.10%
-
Tax Rate 25.71% 23.62% 23.37% 19.11% 11.11% 7.79% 12.59% -
Total Cost 113,460 65,029 30,327 61,577 41,047 27,677 16,603 259.69%
-
Net Worth 269,156 264,000 259,211 259,696 253,317 258,386 238,613 8.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,094 - - - -
Div Payout % - - - 20.94% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 269,156 264,000 259,211 259,696 253,317 258,386 238,613 8.35%
NOSH 213,616 209,523 209,041 209,432 209,352 210,070 209,310 1.36%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.92% 15.62% 18.10% 17.38% 18.62% 22.46% 8.32% -
ROE 4.30% 3.50% 1.94% 3.85% 2.81% 2.30% 0.51% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.30 36.78 17.71 35.59 24.09 16.99 8.65 264.49%
EPS 5.42 4.41 2.40 4.77 3.40 2.83 0.58 343.05%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.24 1.24 1.21 1.23 1.14 6.89%
Adjusted Per Share Value based on latest NOSH - 209,632
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.31 36.09 17.34 34.90 23.62 16.71 8.48 269.38%
EPS 5.42 4.33 2.35 4.68 3.33 2.78 0.57 348.21%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 1.2603 1.2362 1.2137 1.216 1.1861 1.2099 1.1173 8.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.74 0.87 0.87 0.62 0.52 0.52 0.45 -
P/RPS 1.23 2.37 4.91 1.74 2.16 3.06 5.20 -61.71%
P/EPS 13.65 19.73 36.25 12.98 15.29 18.37 77.59 -68.57%
EY 7.32 5.07 2.76 7.70 6.54 5.44 1.29 217.80%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.70 0.50 0.43 0.42 0.39 31.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 20/08/07 29/05/07 13/02/07 22/11/06 25/08/06 07/06/06 -
Price 0.73 0.73 0.76 0.85 0.59 0.50 0.50 -
P/RPS 1.21 1.98 4.29 2.39 2.45 2.94 5.78 -64.71%
P/EPS 13.47 16.55 31.67 17.80 17.35 17.67 86.21 -70.95%
EY 7.42 6.04 3.16 5.62 5.76 5.66 1.16 244.19%
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.61 0.69 0.49 0.41 0.44 20.20%

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