[APEX] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 153.94%
YoY- 267.17%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 47,723 36,598 37,941 169,328 74,530 86,933 118,611 -14.07%
PBT 18,676 15,854 -18,187 34,245 16,013 -36,663 -86,818 -
Tax -3,658 -505 -1,334 -2,672 -3,060 618 13,813 -
NP 15,018 15,349 -19,521 31,573 12,953 -36,045 -73,005 -
-
NP to SH 15,018 15,349 -19,280 36,728 10,003 -36,103 -72,961 -
-
Tax Rate 19.59% 3.19% - 7.80% 19.11% - - -
Total Cost 32,705 21,249 57,462 137,755 61,577 122,978 191,616 -25.51%
-
Net Worth 296,781 273,146 235,396 277,694 259,944 229,313 266,945 1.78%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 6,226 6,303 2,120 4,272 2,096 2,123 2,135 19.51%
Div Payout % 41.46% 41.07% 0.00% 11.63% 20.96% 0.00% 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 296,781 273,146 235,396 277,694 259,944 229,313 266,945 1.78%
NOSH 207,539 210,112 212,068 213,610 209,632 212,327 213,556 -0.47%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 31.47% 41.94% -51.45% 18.65% 17.38% -41.46% -61.55% -
ROE 5.06% 5.62% -8.19% 13.23% 3.85% -15.74% -27.33% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 22.99 17.42 17.89 79.27 35.55 40.94 55.54 -13.66%
EPS 7.24 7.31 -9.09 17.19 4.77 -17.00 -34.16 -
DPS 3.00 3.00 1.00 2.00 1.00 1.00 1.00 20.08%
NAPS 1.43 1.30 1.11 1.30 1.24 1.08 1.25 2.26%
Adjusted Per Share Value based on latest NOSH - 213,610
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 22.35 17.14 17.77 79.29 34.90 40.71 55.54 -14.07%
EPS 7.03 7.19 -9.03 17.20 4.68 -16.91 -34.16 -
DPS 2.92 2.95 0.99 2.00 0.98 0.99 1.00 19.54%
NAPS 1.3897 1.279 1.1022 1.3003 1.2172 1.0738 1.25 1.78%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.77 0.62 0.50 0.78 0.62 0.44 0.59 -
P/RPS 3.35 3.56 2.79 0.98 1.74 1.07 1.06 21.13%
P/EPS 10.64 8.49 -5.50 4.54 12.99 -2.59 -1.73 -
EY 9.40 11.78 -18.18 22.04 7.70 -38.64 -57.91 -
DY 3.90 4.84 2.00 2.56 1.61 2.27 1.69 14.94%
P/NAPS 0.54 0.48 0.45 0.60 0.50 0.41 0.47 2.33%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 23/02/09 20/02/08 13/02/07 03/03/06 23/02/05 -
Price 0.77 0.62 0.55 0.79 0.85 0.46 0.55 -
P/RPS 3.35 3.56 3.07 1.00 2.39 1.12 0.99 22.51%
P/EPS 10.64 8.49 -6.05 4.59 17.81 -2.71 -1.61 -
EY 9.40 11.78 -16.53 21.76 5.61 -36.96 -62.12 -
DY 3.90 4.84 1.82 2.53 1.18 2.17 1.82 13.53%
P/NAPS 0.54 0.48 0.50 0.61 0.69 0.43 0.44 3.47%

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