[APEX] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -78.45%
YoY- -26.58%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 47,376 35,872 24,184 12,891 51,369 40,239 27,707 42.76%
PBT 29,780 28,555 9,302 5,234 23,504 19,281 12,922 74.03%
Tax -3,693 -2,587 -1,718 -1,278 -5,148 -4,057 -3,123 11.76%
NP 26,087 25,968 7,584 3,956 18,356 15,224 9,799 91.51%
-
NP to SH 26,087 25,968 7,584 3,956 18,356 15,224 9,799 91.51%
-
Tax Rate 12.40% 9.06% 18.47% 24.42% 21.90% 21.04% 24.17% -
Total Cost 21,289 9,904 16,600 8,935 33,013 25,015 17,908 12.16%
-
Net Worth 267,569 297,993 308,226 295,680 284,446 280,711 295,001 -6.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 42,567 - 32,444 - 8,185 - - -
Div Payout % 163.18% - 427.81% - 44.59% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 267,569 297,993 308,226 295,680 284,446 280,711 295,001 -6.27%
NOSH 202,703 202,716 202,780 203,917 204,637 204,899 206,294 -1.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 55.06% 72.39% 31.36% 30.69% 35.73% 37.83% 35.37% -
ROE 9.75% 8.71% 2.46% 1.34% 6.45% 5.42% 3.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.37 17.70 11.93 6.32 25.10 19.64 13.43 44.43%
EPS 12.87 12.81 3.74 1.94 8.97 7.43 4.75 93.76%
DPS 21.00 0.00 16.00 0.00 4.00 0.00 0.00 -
NAPS 1.32 1.47 1.52 1.45 1.39 1.37 1.43 -5.17%
Adjusted Per Share Value based on latest NOSH - 203,917
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.47 17.77 11.98 6.39 25.45 19.93 13.73 42.73%
EPS 12.92 12.86 3.76 1.96 9.09 7.54 4.85 91.59%
DPS 21.09 0.00 16.07 0.00 4.05 0.00 0.00 -
NAPS 1.3255 1.4762 1.5269 1.4648 1.4091 1.3906 1.4614 -6.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.10 1.17 1.03 0.84 0.84 0.75 0.86 -
P/RPS 4.71 6.61 8.64 13.29 3.35 3.82 6.40 -18.41%
P/EPS 8.55 9.13 27.54 43.30 9.36 10.09 18.11 -39.23%
EY 11.70 10.95 3.63 2.31 10.68 9.91 5.52 64.63%
DY 19.09 0.00 15.53 0.00 4.76 0.00 0.00 -
P/NAPS 0.83 0.80 0.68 0.58 0.60 0.55 0.60 24.02%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 -
Price 1.10 1.13 1.24 0.80 0.80 0.81 0.77 -
P/RPS 4.71 6.39 10.40 12.65 3.19 4.12 5.73 -12.19%
P/EPS 8.55 8.82 33.16 41.24 8.92 10.90 16.21 -34.59%
EY 11.70 11.34 3.02 2.43 11.21 9.17 6.17 52.90%
DY 19.09 0.00 12.90 0.00 5.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.82 0.55 0.58 0.59 0.54 33.01%

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