[APEX] YoY Annualized Quarter 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- 253.37%
YoY- 381.39%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 48,368 55,414 44,726 34,050 38,932 154,130 71,384 -6.27%
PBT 18,604 25,844 16,892 14,566 3,980 31,516 17,384 1.13%
Tax -3,436 -6,246 -3,764 -2,820 -2,080 -7,444 -1,354 16.77%
NP 15,168 19,598 13,128 11,746 1,900 24,072 16,030 -0.91%
-
NP to SH 15,168 19,598 13,128 11,746 2,440 18,480 11,890 4.13%
-
Tax Rate 18.47% 24.17% 22.28% 19.36% 52.26% 23.62% 7.79% -
Total Cost 33,200 35,816 31,598 22,304 37,032 130,058 55,354 -8.15%
-
Net Worth 308,226 295,001 275,398 258,666 271,824 264,000 258,386 2.98%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 64,889 - - - - - - -
Div Payout % 427.81% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 308,226 295,001 275,398 258,666 271,824 264,000 258,386 2.98%
NOSH 202,780 206,294 207,066 212,021 214,035 209,523 210,070 -0.58%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 31.36% 35.37% 29.35% 34.50% 4.88% 15.62% 22.46% -
ROE 4.92% 6.64% 4.77% 4.54% 0.90% 7.00% 4.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.85 26.86 21.60 16.06 18.19 73.56 33.98 -5.72%
EPS 7.48 9.50 6.34 5.54 1.14 8.82 5.66 4.75%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.43 1.33 1.22 1.27 1.26 1.23 3.58%
Adjusted Per Share Value based on latest NOSH - 211,848
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.65 25.95 20.94 15.94 18.23 72.17 33.43 -6.27%
EPS 7.10 9.18 6.15 5.50 1.14 8.65 5.57 4.12%
DPS 30.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4433 1.3813 1.2895 1.2112 1.2728 1.2362 1.2099 2.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 0.86 0.66 0.65 0.69 0.87 0.52 -
P/RPS 4.32 3.20 3.06 4.05 3.79 1.18 1.53 18.86%
P/EPS 13.77 9.05 10.41 11.73 60.53 9.86 9.19 6.96%
EY 7.26 11.05 9.61 8.52 1.65 10.14 10.88 -6.51%
DY 31.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.50 0.53 0.54 0.69 0.42 8.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 23/08/10 20/08/09 20/08/08 20/08/07 25/08/06 -
Price 1.24 0.77 0.70 0.64 0.61 0.73 0.50 -
P/RPS 5.20 2.87 3.24 3.99 3.35 0.99 1.47 23.41%
P/EPS 16.58 8.11 11.04 11.55 53.51 8.28 8.83 11.06%
EY 6.03 12.34 9.06 8.66 1.87 12.08 11.32 -9.95%
DY 25.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.54 0.53 0.52 0.48 0.58 0.41 12.23%

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