[APEX] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -99.35%
YoY- -96.2%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 13,168 11,269 17,981 11,504 11,130 13,618 10,330 4.12%
PBT 7,750 5,375 10,337 1,225 4,223 3,834 4,292 10.34%
Tax -1,155 -863 -1,713 -1,106 -1,091 -1,218 1,297 -
NP 6,595 4,512 8,624 119 3,132 2,616 5,589 2.79%
-
NP to SH 6,595 4,512 8,624 119 3,132 2,616 5,589 2.79%
-
Tax Rate 14.90% 16.06% 16.57% 90.29% 25.83% 31.77% -30.22% -
Total Cost 6,573 6,757 9,357 11,385 7,998 11,002 4,741 5.59%
-
Net Worth 286,121 292,440 285,442 264,000 288,635 296,781 273,146 0.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,146 24,370 16,195 10,000 8,188 6,226 6,303 8.25%
Div Payout % 153.85% 540.12% 187.79% 8,403.36% 261.44% 238.00% 112.78% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 286,121 292,440 285,442 264,000 288,635 296,781 273,146 0.77%
NOSH 202,923 203,083 202,441 200,000 204,705 207,539 210,112 -0.57%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 50.08% 40.04% 47.96% 1.03% 28.14% 19.21% 54.10% -
ROE 2.30% 1.54% 3.02% 0.05% 1.09% 0.88% 2.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.49 5.55 8.88 5.75 5.44 6.56 4.92 4.72%
EPS 3.25 2.23 4.26 0.06 1.53 1.26 2.66 3.39%
DPS 5.00 12.00 8.00 5.00 4.00 3.00 3.00 8.88%
NAPS 1.41 1.44 1.41 1.32 1.41 1.43 1.30 1.36%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.52 5.58 8.91 5.70 5.51 6.75 5.12 4.10%
EPS 3.27 2.24 4.27 0.06 1.55 1.30 2.77 2.80%
DPS 5.03 12.07 8.02 4.95 4.06 3.08 3.12 8.28%
NAPS 1.4174 1.4487 1.414 1.3078 1.4299 1.4702 1.3531 0.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.90 1.45 1.17 1.10 0.84 0.77 0.62 -
P/RPS 29.28 26.13 13.17 19.12 15.45 11.73 12.61 15.06%
P/EPS 58.46 65.26 27.46 1,848.74 54.90 61.09 23.31 16.55%
EY 1.71 1.53 3.64 0.05 1.82 1.64 4.29 -14.20%
DY 2.63 8.28 6.84 4.55 4.76 3.90 4.84 -9.66%
P/NAPS 1.35 1.01 0.83 0.83 0.60 0.54 0.48 18.79%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 -
Price 1.80 1.50 1.20 1.10 0.80 0.77 0.62 -
P/RPS 27.74 27.03 13.51 19.12 14.71 11.73 12.61 14.03%
P/EPS 55.38 67.51 28.17 1,848.74 52.29 61.09 23.31 15.50%
EY 1.81 1.48 3.55 0.05 1.91 1.64 4.29 -13.39%
DY 2.78 8.00 6.67 4.55 5.00 3.90 4.84 -8.82%
P/NAPS 1.28 1.04 0.85 0.83 0.57 0.54 0.48 17.75%

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