[APEX] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -90.32%
YoY- -36.15%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 68,056 50,075 31,208 10,530 47,376 35,872 24,184 98.94%
PBT 31,165 20,828 13,068 3,366 29,780 28,555 9,302 123.41%
Tax -5,738 -4,025 -2,463 -840 -3,693 -2,587 -1,718 122.94%
NP 25,427 16,803 10,605 2,526 26,087 25,968 7,584 123.51%
-
NP to SH 25,427 16,803 10,605 2,526 26,087 25,968 7,584 123.51%
-
Tax Rate 18.41% 19.32% 18.85% 24.96% 12.40% 9.06% 18.47% -
Total Cost 42,629 33,272 20,603 8,004 21,289 9,904 16,600 87.20%
-
Net Worth 285,673 277,685 277,798 272,808 267,569 297,993 308,226 -4.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,208 - - - 42,567 - 32,444 -36.96%
Div Payout % 63.75% - - - 163.18% - 427.81% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 285,673 277,685 277,798 272,808 267,569 297,993 308,226 -4.92%
NOSH 202,605 202,689 202,772 202,080 202,703 202,716 202,780 -0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.36% 33.56% 33.98% 23.99% 55.06% 72.39% 31.36% -
ROE 8.90% 6.05% 3.82% 0.93% 9.75% 8.71% 2.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.59 24.71 15.39 5.21 23.37 17.70 11.93 99.01%
EPS 12.55 8.29 5.23 1.25 12.87 12.81 3.74 123.64%
DPS 8.00 0.00 0.00 0.00 21.00 0.00 16.00 -36.92%
NAPS 1.41 1.37 1.37 1.35 1.32 1.47 1.52 -4.87%
Adjusted Per Share Value based on latest NOSH - 202,080
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.71 24.81 15.46 5.22 23.47 17.77 11.98 98.93%
EPS 12.60 8.32 5.25 1.25 12.92 12.86 3.76 123.44%
DPS 8.03 0.00 0.00 0.00 21.09 0.00 16.07 -36.95%
NAPS 1.4152 1.3756 1.3762 1.3515 1.3255 1.4762 1.5269 -4.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.17 1.17 1.18 1.14 1.10 1.17 1.03 -
P/RPS 3.48 4.74 7.67 21.88 4.71 6.61 8.64 -45.37%
P/EPS 9.32 14.11 22.56 91.20 8.55 9.13 27.54 -51.34%
EY 10.73 7.09 4.43 1.10 11.70 10.95 3.63 105.55%
DY 6.84 0.00 0.00 0.00 19.09 0.00 15.53 -42.02%
P/NAPS 0.83 0.85 0.86 0.84 0.83 0.80 0.68 14.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 -
Price 1.20 1.19 1.26 1.20 1.10 1.13 1.24 -
P/RPS 3.57 4.82 8.19 23.03 4.71 6.39 10.40 -50.87%
P/EPS 9.56 14.35 24.09 96.00 8.55 8.82 33.16 -56.25%
EY 10.46 6.97 4.15 1.04 11.70 11.34 3.02 128.40%
DY 6.67 0.00 0.00 0.00 19.09 0.00 12.90 -35.50%
P/NAPS 0.85 0.87 0.92 0.89 0.83 0.77 0.82 2.41%

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