[APEX] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.79%
YoY- 124.66%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,504 11,130 13,618 10,330 11,119 43,520 24,090 -11.57%
PBT 1,225 4,223 3,834 4,292 -22,629 13,585 5,446 -21.99%
Tax -1,106 -1,091 -1,218 1,297 -12 2,640 -1,886 -8.50%
NP 119 3,132 2,616 5,589 -22,641 16,225 3,560 -43.21%
-
NP to SH 119 3,132 2,616 5,589 -22,662 25,150 2,885 -41.19%
-
Tax Rate 90.29% 25.83% 31.77% -30.22% - -19.43% 34.63% -
Total Cost 11,385 7,998 11,002 4,741 33,760 27,295 20,530 -9.35%
-
Net Worth 264,000 288,635 296,781 273,146 235,396 277,694 259,944 0.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,000 8,188 6,226 6,303 2,120 4,272 2,096 29.71%
Div Payout % 8,403.36% 261.44% 238.00% 112.78% 0.00% 16.99% 72.66% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 264,000 288,635 296,781 273,146 235,396 277,694 259,944 0.25%
NOSH 200,000 204,705 207,539 210,112 212,068 213,610 209,632 -0.78%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.03% 28.14% 19.21% 54.10% -203.62% 37.28% 14.78% -
ROE 0.05% 1.09% 0.88% 2.05% -9.63% 9.06% 1.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.75 5.44 6.56 4.92 5.24 20.37 11.49 -10.88%
EPS 0.06 1.53 1.26 2.66 -10.69 11.78 1.38 -40.67%
DPS 5.00 4.00 3.00 3.00 1.00 2.00 1.00 30.73%
NAPS 1.32 1.41 1.43 1.30 1.11 1.30 1.24 1.04%
Adjusted Per Share Value based on latest NOSH - 210,112
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.70 5.51 6.75 5.12 5.51 21.56 11.93 -11.57%
EPS 0.06 1.55 1.30 2.77 -11.23 12.46 1.43 -41.02%
DPS 4.95 4.06 3.08 3.12 1.05 2.12 1.04 29.66%
NAPS 1.3078 1.4299 1.4702 1.3531 1.1661 1.3757 1.2877 0.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 0.84 0.77 0.62 0.50 0.78 0.62 -
P/RPS 19.12 15.45 11.73 12.61 9.54 3.83 5.40 23.43%
P/EPS 1,848.74 54.90 61.09 23.31 -4.68 6.62 45.05 85.61%
EY 0.05 1.82 1.64 4.29 -21.37 15.09 2.22 -46.82%
DY 4.55 4.76 3.90 4.84 2.00 2.56 1.61 18.88%
P/NAPS 0.83 0.60 0.54 0.48 0.45 0.60 0.50 8.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 20/02/08 13/02/07 -
Price 1.10 0.80 0.77 0.62 0.55 0.79 0.85 -
P/RPS 19.12 14.71 11.73 12.61 10.49 3.88 7.40 17.12%
P/EPS 1,848.74 52.29 61.09 23.31 -5.15 6.71 61.76 76.11%
EY 0.05 1.91 1.64 4.29 -19.43 14.90 1.62 -43.96%
DY 4.55 5.00 3.90 4.84 1.82 2.53 1.18 25.19%
P/NAPS 0.83 0.57 0.54 0.48 0.50 0.61 0.69 3.12%

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