[APEX] YoY 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- 22.99%
YoY- -7.07%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
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 22,571 18,867 11,688 12,532 11,742 9,243 7,356 20.53%
PBT 9,839 7,760 19,253 6,359 6,396 4,279 2,452 26.04%
Tax -1,830 -1,562 -869 -934 -558 -392 -282 36.55%
NP 8,009 6,198 18,384 5,425 5,838 3,887 2,170 24.30%
-
NP to SH 8,009 6,198 18,384 5,425 5,838 3,887 2,162 24.37%
-
Tax Rate 18.60% 20.13% 4.51% 14.69% 8.72% 9.16% 11.50% -
Total Cost 14,562 12,669 -6,696 7,107 5,904 5,356 5,186 18.76%
-
Net Worth 287,918 277,492 297,954 280,462 291,899 266,174 264,950 1.39%
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 287,918 277,492 297,954 280,462 291,899 266,174 264,950 1.39%
NOSH 202,759 202,549 202,690 204,716 207,021 211,249 211,960 -0.73%
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 35.48% 32.85% 157.29% 43.29% 49.72% 42.05% 29.50% -
ROE 2.78% 2.23% 6.17% 1.93% 2.00% 1.46% 0.82% -
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 11.13 9.31 5.77 6.12 5.67 4.38 3.47 21.42%
EPS 3.95 3.06 9.07 2.65 2.82 1.84 1.02 25.30%
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 10.57 8.83 5.47 5.87 5.50 4.33 3.44 20.56%
EPS 3.75 2.90 8.61 2.54 2.73 1.82 1.01 24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3482 1.2993 1.3952 1.3133 1.3668 1.2464 1.2406 1.39%
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 13.83 12.56 20.29 12.25 11.99 13.71 17.58 -3.91%
P/EPS 38.99 38.24 12.90 28.30 24.11 32.61 59.80 -6.87%
EY 2.56 2.62 7.75 3.53 4.15 3.07 1.67 7.37%
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 13.47 12.78 19.60 13.23 13.22 13.71 16.14 -2.96%
P/EPS 37.97 38.89 12.46 30.57 26.60 32.61 54.90 -5.95%
EY 2.63 2.57 8.03 3.27 3.76 3.07 1.82 6.32%
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