[APEX] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.79%
YoY- -145.22%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 47,002 53,857 44,435 37,387 70,342 149,898 65,482 -5.37%
PBT 32,778 23,115 19,134 -11,067 18,027 26,106 -23,851 -
Tax -3,678 -5,275 -1,143 -1,814 1,318 -7,198 509 -
NP 29,100 17,840 17,991 -12,881 19,345 18,908 -23,342 -
-
NP to SH 29,100 17,840 17,991 -12,902 28,532 14,463 -25,982 -
-
Tax Rate 11.22% 22.82% 5.97% - -7.31% 27.57% - -
Total Cost 17,902 36,017 26,444 50,268 50,997 130,990 88,824 -23.41%
-
Net Worth 297,954 280,462 291,899 266,174 264,950 270,264 253,451 2.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,188 6,226 6,303 2,120 4,272 2,096 2,123 25.20%
Div Payout % 28.14% 34.90% 35.04% 0.00% 14.97% 14.49% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 297,954 280,462 291,899 266,174 264,950 270,264 253,451 2.73%
NOSH 202,690 204,716 207,021 211,249 211,960 214,495 209,464 -0.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 61.91% 33.12% 40.49% -34.45% 27.50% 12.61% -35.65% -
ROE 9.77% 6.36% 6.16% -4.85% 10.77% 5.35% -10.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.19 26.31 21.46 17.70 33.19 69.88 31.26 -4.85%
EPS 14.36 8.71 8.69 -6.11 13.46 6.74 -12.40 -
DPS 4.00 3.00 3.00 1.00 2.00 0.98 1.00 25.96%
NAPS 1.47 1.37 1.41 1.26 1.25 1.26 1.21 3.29%
Adjusted Per Share Value based on latest NOSH - 211,249
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.01 25.22 20.81 17.51 32.94 70.19 30.66 -5.36%
EPS 13.63 8.35 8.42 -6.04 13.36 6.77 -12.17 -
DPS 3.83 2.92 2.95 0.99 2.00 0.98 0.99 25.26%
NAPS 1.3952 1.3133 1.3668 1.2464 1.2406 1.2655 1.1868 2.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.17 0.75 0.68 0.60 0.61 0.74 0.52 -
P/RPS 5.05 2.85 3.17 3.39 1.84 1.06 1.66 20.35%
P/EPS 8.15 8.61 7.82 -9.82 4.53 10.97 -4.19 -
EY 12.27 11.62 12.78 -10.18 22.07 9.11 -23.85 -
DY 3.42 4.00 4.41 1.67 3.28 1.32 1.92 10.09%
P/NAPS 0.80 0.55 0.48 0.48 0.49 0.59 0.43 10.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 29/11/07 22/11/06 -
Price 1.13 0.81 0.75 0.60 0.56 0.73 0.59 -
P/RPS 4.87 3.08 3.49 3.39 1.69 1.04 1.89 17.07%
P/EPS 7.87 9.29 8.63 -9.82 4.16 10.83 -4.76 -
EY 12.71 10.76 11.59 -10.18 24.04 9.24 -21.02 -
DY 3.54 3.70 4.00 1.67 3.57 1.34 1.69 13.10%
P/NAPS 0.77 0.59 0.53 0.48 0.45 0.58 0.49 7.81%

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