[APEX] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.61%
YoY- 97.28%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 35,500 30,583 37,941 70,342 111,729 144,111 169,328 -64.74%
PBT -12,894 -18,854 -18,187 18,027 20,477 27,061 34,245 -
Tax -1,704 -709 -1,334 1,318 10 -1,319 -2,672 -25.93%
NP -14,598 -19,563 -19,521 19,345 20,487 25,742 31,573 -
-
NP to SH -14,627 -19,540 -19,280 28,532 28,708 32,802 36,728 -
-
Tax Rate - - - -7.31% -0.05% 4.87% 7.80% -
Total Cost 50,098 50,146 57,462 50,997 91,242 118,369 137,755 -49.08%
-
Net Worth 258,455 242,907 235,396 264,950 273,050 269,541 277,694 -4.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,120 2,120 2,120 4,272 4,272 4,272 4,272 -37.34%
Div Payout % 0.00% 0.00% 0.00% 14.97% 14.88% 13.02% 11.63% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 258,455 242,907 235,396 264,950 273,050 269,541 277,694 -4.67%
NOSH 211,848 213,076 212,068 211,960 215,000 213,921 213,610 -0.55%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -41.12% -63.97% -51.45% 27.50% 18.34% 17.86% 18.65% -
ROE -5.66% -8.04% -8.19% 10.77% 10.51% 12.17% 13.23% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.76 14.35 17.89 33.19 51.97 67.37 79.27 -64.54%
EPS -6.90 -9.17 -9.09 13.46 13.35 15.33 17.19 -
DPS 1.00 1.00 1.00 2.00 2.00 2.00 2.00 -37.03%
NAPS 1.22 1.14 1.11 1.25 1.27 1.26 1.30 -4.14%
Adjusted Per Share Value based on latest NOSH - 211,960
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.59 15.15 18.80 34.85 55.35 71.39 83.88 -64.73%
EPS -7.25 -9.68 -9.55 14.13 14.22 16.25 18.19 -
DPS 1.05 1.05 1.05 2.12 2.12 2.12 2.12 -37.42%
NAPS 1.2804 1.2033 1.1661 1.3125 1.3527 1.3353 1.3757 -4.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.65 0.50 0.50 0.61 0.69 0.79 0.78 -
P/RPS 3.88 3.48 2.79 1.84 1.33 1.17 0.98 150.47%
P/EPS -9.41 -5.45 -5.50 4.53 5.17 5.15 4.54 -
EY -10.62 -18.34 -18.18 22.07 19.35 19.41 22.04 -
DY 1.54 2.00 2.00 3.28 2.90 2.53 2.56 -28.76%
P/NAPS 0.53 0.44 0.45 0.49 0.54 0.63 0.60 -7.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 23/02/09 25/11/08 20/08/08 27/05/08 20/02/08 -
Price 0.64 0.62 0.55 0.56 0.61 0.74 0.79 -
P/RPS 3.82 4.32 3.07 1.69 1.17 1.10 1.00 144.56%
P/EPS -9.27 -6.76 -6.05 4.16 4.57 4.83 4.59 -
EY -10.79 -14.79 -16.53 24.04 21.89 20.72 21.76 -
DY 1.56 1.61 1.82 3.57 3.28 2.70 2.53 -27.57%
P/NAPS 0.52 0.54 0.50 0.45 0.48 0.59 0.61 -10.10%

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