[APEX] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -16.52%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 68,056 47,376 51,369 47,723 36,598 37,941 169,328 -14.08%
PBT 31,165 29,780 23,504 18,676 15,854 -18,187 34,245 -1.55%
Tax -5,738 -3,693 -5,148 -3,658 -505 -1,334 -2,672 13.57%
NP 25,427 26,087 18,356 15,018 15,349 -19,521 31,573 -3.54%
-
NP to SH 25,427 26,087 18,356 15,018 15,349 -19,280 36,728 -5.93%
-
Tax Rate 18.41% 12.40% 21.90% 19.59% 3.19% - 7.80% -
Total Cost 42,629 21,289 33,013 32,705 21,249 57,462 137,755 -17.74%
-
Net Worth 285,442 264,000 288,635 296,781 273,146 235,396 277,694 0.45%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 16,195 10,000 8,188 6,226 6,303 2,120 4,272 24.84%
Div Payout % 63.69% 38.33% 44.61% 41.46% 41.07% 0.00% 11.63% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 285,442 264,000 288,635 296,781 273,146 235,396 277,694 0.45%
NOSH 202,441 200,000 204,705 207,539 210,112 212,068 213,610 -0.89%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 37.36% 55.06% 35.73% 31.47% 41.94% -51.45% 18.65% -
ROE 8.91% 9.88% 6.36% 5.06% 5.62% -8.19% 13.23% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 33.62 23.69 25.09 22.99 17.42 17.89 79.27 -13.30%
EPS 12.56 13.04 8.97 7.24 7.31 -9.09 17.19 -5.09%
DPS 8.00 5.00 4.00 3.00 3.00 1.00 2.00 25.96%
NAPS 1.41 1.32 1.41 1.43 1.30 1.11 1.30 1.36%
Adjusted Per Share Value based on latest NOSH - 207,539
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 31.87 22.18 24.05 22.35 17.14 17.77 79.29 -14.08%
EPS 11.91 12.22 8.60 7.03 7.19 -9.03 17.20 -5.93%
DPS 7.58 4.68 3.83 2.92 2.95 0.99 2.00 24.83%
NAPS 1.3366 1.2362 1.3515 1.3897 1.279 1.1022 1.3003 0.45%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.17 1.10 0.84 0.77 0.62 0.50 0.78 -
P/RPS 3.48 4.64 3.35 3.35 3.56 2.79 0.98 23.49%
P/EPS 9.32 8.43 9.37 10.64 8.49 -5.50 4.54 12.72%
EY 10.74 11.86 10.68 9.40 11.78 -18.18 22.04 -11.28%
DY 6.84 4.55 4.76 3.90 4.84 2.00 2.56 17.77%
P/NAPS 0.83 0.83 0.60 0.54 0.48 0.45 0.60 5.55%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 20/02/08 -
Price 1.20 1.10 0.80 0.77 0.62 0.55 0.79 -
P/RPS 3.57 4.64 3.19 3.35 3.56 3.07 1.00 23.60%
P/EPS 9.55 8.43 8.92 10.64 8.49 -6.05 4.59 12.97%
EY 10.47 11.86 11.21 9.40 11.78 -16.53 21.76 -11.46%
DY 6.67 4.55 5.00 3.90 4.84 1.82 2.53 17.51%
P/NAPS 0.85 0.83 0.57 0.54 0.48 0.50 0.61 5.68%

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