[APEX] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 38.02%
YoY- 137.68%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 169,328 149,898 115,903 93,452 74,530 65,482 66,932 85.35%
PBT 34,245 26,106 23,079 23,038 16,013 -23,851 -25,667 -
Tax -2,672 -7,198 -6,105 -4,887 -3,060 509 1,012 -
NP 31,573 18,908 16,974 18,151 12,953 -23,342 -24,655 -
-
NP to SH 36,728 14,463 13,298 13,806 10,003 -25,982 -28,043 -
-
Tax Rate 7.80% 27.57% 26.45% 21.21% 19.11% - - -
Total Cost 137,755 130,990 98,929 75,301 61,577 88,824 91,587 31.17%
-
Net Worth 277,694 270,264 263,414 259,211 259,944 253,451 258,628 4.84%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,272 2,096 2,096 2,096 2,096 2,123 2,123 59.18%
Div Payout % 11.63% 14.49% 15.76% 15.18% 20.96% 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 277,694 270,264 263,414 259,211 259,944 253,451 258,628 4.84%
NOSH 213,610 214,495 209,059 209,041 209,632 209,464 210,266 1.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.65% 12.61% 14.65% 19.42% 17.38% -35.65% -36.84% -
ROE 13.23% 5.35% 5.05% 5.33% 3.85% -10.25% -10.84% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 79.27 69.88 55.44 44.70 35.55 31.26 31.83 83.42%
EPS 17.19 6.74 6.36 6.60 4.77 -12.40 -13.34 -
DPS 2.00 0.98 1.00 1.00 1.00 1.00 1.00 58.53%
NAPS 1.30 1.26 1.26 1.24 1.24 1.21 1.23 3.74%
Adjusted Per Share Value based on latest NOSH - 209,041
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.88 74.26 57.42 46.29 36.92 32.44 33.16 85.33%
EPS 18.19 7.16 6.59 6.84 4.96 -12.87 -13.89 -
DPS 2.12 1.04 1.04 1.04 1.04 1.05 1.05 59.54%
NAPS 1.3757 1.3389 1.3049 1.2841 1.2877 1.2556 1.2812 4.84%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.78 0.74 0.87 0.87 0.62 0.52 0.52 -
P/RPS 0.98 1.06 1.57 1.95 1.74 1.66 1.63 -28.69%
P/EPS 4.54 10.97 13.68 13.17 12.99 -4.19 -3.90 -
EY 22.04 9.11 7.31 7.59 7.70 -23.85 -25.65 -
DY 2.56 1.32 1.15 1.15 1.61 1.92 1.92 21.07%
P/NAPS 0.60 0.59 0.69 0.70 0.50 0.43 0.42 26.76%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 29/11/07 20/08/07 29/05/07 13/02/07 22/11/06 25/08/06 -
Price 0.79 0.73 0.73 0.76 0.85 0.59 0.50 -
P/RPS 1.00 1.04 1.32 1.70 2.39 1.89 1.57 -25.91%
P/EPS 4.59 10.83 11.48 11.51 17.81 -4.76 -3.75 -
EY 21.76 9.24 8.71 8.69 5.61 -21.02 -26.67 -
DY 2.53 1.34 1.37 1.32 1.18 1.69 2.00 16.91%
P/NAPS 0.61 0.58 0.58 0.61 0.69 0.49 0.41 30.23%

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