[APEX] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 25.14%
YoY- -150.95%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 43,807 36,598 37,387 35,500 30,583 37,941 70,342 -27.09%
PBT 20,334 15,854 -11,067 -12,894 -18,854 -18,187 18,027 8.36%
Tax -1,556 -505 -1,814 -1,704 -709 -1,334 1,318 -
NP 18,778 15,349 -12,881 -14,598 -19,563 -19,521 19,345 -1.96%
-
NP to SH 18,778 15,349 -12,902 -14,627 -19,540 -19,280 28,532 -24.35%
-
Tax Rate 7.65% 3.19% - - - - -7.31% -
Total Cost 25,029 21,249 50,268 50,098 50,146 57,462 50,997 -37.80%
-
Net Worth 275,647 273,146 266,174 258,455 242,907 235,396 264,950 2.67%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,303 6,303 2,120 2,120 2,120 2,120 4,272 29.63%
Div Payout % 33.57% 41.07% 0.00% 0.00% 0.00% 0.00% 14.97% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 275,647 273,146 266,174 258,455 242,907 235,396 264,950 2.67%
NOSH 208,823 210,112 211,249 211,848 213,076 212,068 211,960 -0.99%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 42.87% 41.94% -34.45% -41.12% -63.97% -51.45% 27.50% -
ROE 6.81% 5.62% -4.85% -5.66% -8.04% -8.19% 10.77% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.98 17.42 17.70 16.76 14.35 17.89 33.19 -26.36%
EPS 8.99 7.31 -6.11 -6.90 -9.17 -9.09 13.46 -23.61%
DPS 3.00 3.00 1.00 1.00 1.00 1.00 2.00 31.06%
NAPS 1.32 1.30 1.26 1.22 1.14 1.11 1.25 3.70%
Adjusted Per Share Value based on latest NOSH - 211,848
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.70 18.13 18.52 17.59 15.15 18.80 34.85 -27.10%
EPS 9.30 7.60 -6.39 -7.25 -9.68 -9.55 14.13 -24.35%
DPS 3.12 3.12 1.05 1.05 1.05 1.05 2.12 29.41%
NAPS 1.3655 1.3531 1.3186 1.2804 1.2033 1.1661 1.3125 2.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.66 0.62 0.60 0.65 0.50 0.50 0.61 -
P/RPS 3.15 3.56 3.39 3.88 3.48 2.79 1.84 43.15%
P/EPS 7.34 8.49 -9.82 -9.41 -5.45 -5.50 4.53 37.99%
EY 13.62 11.78 -10.18 -10.62 -18.34 -18.18 22.07 -27.53%
DY 4.55 4.84 1.67 1.54 2.00 2.00 3.28 24.40%
P/NAPS 0.50 0.48 0.48 0.53 0.44 0.45 0.49 1.35%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 17/11/09 20/08/09 21/05/09 23/02/09 25/11/08 -
Price 0.61 0.62 0.60 0.64 0.62 0.55 0.56 -
P/RPS 2.91 3.56 3.39 3.82 4.32 3.07 1.69 43.70%
P/EPS 6.78 8.49 -9.82 -9.27 -6.76 -6.05 4.16 38.53%
EY 14.74 11.78 -10.18 -10.79 -14.79 -16.53 24.04 -27.84%
DY 4.92 4.84 1.67 1.56 1.61 1.82 3.57 23.86%
P/NAPS 0.46 0.48 0.48 0.52 0.54 0.50 0.45 1.47%

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