[APEX] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.76%
YoY- 155.67%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 111,729 144,111 169,328 149,898 115,903 93,452 74,530 31.01%
PBT 20,477 27,061 34,245 26,106 23,079 23,038 16,013 17.83%
Tax 10 -1,319 -2,672 -7,198 -6,105 -4,887 -3,060 -
NP 20,487 25,742 31,573 18,908 16,974 18,151 12,953 35.78%
-
NP to SH 28,708 32,802 36,728 14,463 13,298 13,806 10,003 102.08%
-
Tax Rate -0.05% 4.87% 7.80% 27.57% 26.45% 21.21% 19.11% -
Total Cost 91,242 118,369 137,755 130,990 98,929 75,301 61,577 30.00%
-
Net Worth 273,050 269,541 277,694 270,264 263,414 259,211 259,944 3.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,272 4,272 4,272 2,096 2,096 2,096 2,096 60.82%
Div Payout % 14.88% 13.02% 11.63% 14.49% 15.76% 15.18% 20.96% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 273,050 269,541 277,694 270,264 263,414 259,211 259,944 3.33%
NOSH 215,000 213,921 213,610 214,495 209,059 209,041 209,632 1.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.34% 17.86% 18.65% 12.61% 14.65% 19.42% 17.38% -
ROE 10.51% 12.17% 13.23% 5.35% 5.05% 5.33% 3.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.97 67.37 79.27 69.88 55.44 44.70 35.55 28.83%
EPS 13.35 15.33 17.19 6.74 6.36 6.60 4.77 98.72%
DPS 2.00 2.00 2.00 0.98 1.00 1.00 1.00 58.80%
NAPS 1.27 1.26 1.30 1.26 1.26 1.24 1.24 1.60%
Adjusted Per Share Value based on latest NOSH - 214,495
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 55.35 71.39 83.88 74.26 57.42 46.29 36.92 31.02%
EPS 14.22 16.25 18.19 7.16 6.59 6.84 4.96 101.94%
DPS 2.12 2.12 2.12 1.04 1.04 1.04 1.04 60.83%
NAPS 1.3527 1.3353 1.3757 1.3389 1.3049 1.2841 1.2877 3.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.69 0.79 0.78 0.74 0.87 0.87 0.62 -
P/RPS 1.33 1.17 0.98 1.06 1.57 1.95 1.74 -16.41%
P/EPS 5.17 5.15 4.54 10.97 13.68 13.17 12.99 -45.92%
EY 19.35 19.41 22.04 9.11 7.31 7.59 7.70 84.94%
DY 2.90 2.53 2.56 1.32 1.15 1.15 1.61 48.09%
P/NAPS 0.54 0.63 0.60 0.59 0.69 0.70 0.50 5.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 27/05/08 20/02/08 29/11/07 20/08/07 29/05/07 13/02/07 -
Price 0.61 0.74 0.79 0.73 0.73 0.76 0.85 -
P/RPS 1.17 1.10 1.00 1.04 1.32 1.70 2.39 -37.91%
P/EPS 4.57 4.83 4.59 10.83 11.48 11.51 17.81 -59.65%
EY 21.89 20.72 21.76 9.24 8.71 8.69 5.61 148.05%
DY 3.28 2.70 2.53 1.34 1.37 1.32 1.18 97.81%
P/NAPS 0.48 0.59 0.61 0.58 0.58 0.61 0.69 -21.50%

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