[APEX] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.58%
YoY- 22.75%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 81,245 66,766 47,829 53,652 45,473 35,024 35,762 14.64%
PBT 39,013 27,770 38,073 25,708 19,789 15,416 5,922 36.89%
Tax -6,712 -5,366 -3,449 -5,409 -3,253 -2,402 -1,762 24.95%
NP 32,301 22,404 34,624 20,298 16,536 13,013 4,160 40.69%
-
NP to SH 32,301 22,404 34,624 20,298 16,536 13,013 4,509 38.82%
-
Tax Rate 17.20% 19.32% 9.06% 21.04% 16.44% 15.58% 29.75% -
Total Cost 48,944 44,362 13,205 33,353 28,937 22,010 31,602 7.55%
-
Net Worth 287,873 277,685 297,993 280,711 291,933 266,181 265,880 1.33%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 287,873 277,685 297,993 280,711 291,933 266,181 265,880 1.33%
NOSH 202,728 202,689 202,716 204,899 207,045 211,255 212,704 -0.79%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 39.76% 33.56% 72.39% 37.83% 36.36% 37.16% 11.63% -
ROE 11.22% 8.07% 11.62% 7.23% 5.66% 4.89% 1.70% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 40.08 32.94 23.59 26.18 21.96 16.58 16.81 15.57%
EPS 15.93 11.05 17.08 9.91 7.99 6.16 2.12 39.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.37 1.47 1.37 1.41 1.26 1.25 2.14%
Adjusted Per Share Value based on latest NOSH - 204,716
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 40.25 33.08 23.69 26.58 22.53 17.35 17.72 14.64%
EPS 16.00 11.10 17.15 10.06 8.19 6.45 2.23 38.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4261 1.3756 1.4762 1.3906 1.4462 1.3186 1.3171 1.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.54 1.17 1.17 0.75 0.68 0.60 0.61 -
P/RPS 3.84 3.55 4.96 2.86 3.10 3.62 3.63 0.94%
P/EPS 9.67 10.59 6.85 7.57 8.51 9.74 28.77 -16.60%
EY 10.35 9.45 14.60 13.21 11.75 10.27 3.48 19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.85 0.80 0.55 0.48 0.48 0.49 14.07%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 -
Price 1.50 1.19 1.13 0.81 0.75 0.60 0.56 -
P/RPS 3.74 3.61 4.79 3.09 3.41 3.62 3.33 1.95%
P/EPS 9.41 10.77 6.62 8.18 9.39 9.74 26.42 -15.80%
EY 10.62 9.29 15.12 12.23 10.65 10.27 3.79 18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.87 0.77 0.59 0.53 0.48 0.45 15.34%

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