[APEX] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 22.34%
YoY- 196.1%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 45,015 49,725 50,593 43,807 30,583 144,111 93,452 -11.45%
PBT 27,912 21,496 20,541 20,334 -18,854 27,061 23,038 3.24%
Tax -3,255 -4,572 -4,395 -1,556 -709 -1,319 -4,887 -6.54%
NP 24,657 16,924 16,146 18,778 -19,563 25,742 18,151 5.23%
-
NP to SH 24,657 16,924 16,146 18,778 -19,540 32,802 13,806 10.13%
-
Tax Rate 11.66% 21.27% 21.40% 7.65% - 4.87% 21.21% -
Total Cost 20,358 32,801 34,447 25,029 50,146 118,369 75,301 -19.57%
-
Net Worth 272,808 295,680 292,195 275,647 242,907 269,541 259,211 0.85%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 10,000 8,188 6,226 6,303 2,120 4,272 2,096 29.71%
Div Payout % 40.56% 48.38% 38.56% 33.57% 0.00% 13.02% 15.18% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 272,808 295,680 292,195 275,647 242,907 269,541 259,211 0.85%
NOSH 202,080 203,917 207,230 208,823 213,076 213,921 209,041 -0.56%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 54.78% 34.04% 31.91% 42.87% -63.97% 17.86% 19.42% -
ROE 9.04% 5.72% 5.53% 6.81% -8.04% 12.17% 5.33% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.28 24.38 24.41 20.98 14.35 67.37 44.70 -10.94%
EPS 12.20 8.30 7.79 8.99 -9.17 15.33 6.60 10.77%
DPS 5.00 4.00 3.00 3.00 1.00 2.00 1.00 30.73%
NAPS 1.35 1.45 1.41 1.32 1.14 1.26 1.24 1.42%
Adjusted Per Share Value based on latest NOSH - 208,823
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.30 24.63 25.06 21.70 15.15 71.39 46.29 -11.45%
EPS 12.21 8.38 8.00 9.30 -9.68 16.25 6.84 10.12%
DPS 4.95 4.06 3.08 3.12 1.05 2.12 1.04 29.66%
NAPS 1.3515 1.4648 1.4475 1.3655 1.2033 1.3353 1.2841 0.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.14 0.84 0.80 0.66 0.50 0.79 0.87 -
P/RPS 5.12 3.44 3.28 3.15 3.48 1.17 1.95 17.43%
P/EPS 9.34 10.12 10.27 7.34 -5.45 5.15 13.17 -5.56%
EY 10.70 9.88 9.74 13.62 -18.34 19.41 7.59 5.88%
DY 4.39 4.76 3.75 4.55 2.00 2.53 1.15 24.98%
P/NAPS 0.84 0.58 0.57 0.50 0.44 0.63 0.70 3.08%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 22/05/12 26/05/11 25/05/10 21/05/09 27/05/08 29/05/07 -
Price 1.20 0.80 0.83 0.61 0.62 0.74 0.76 -
P/RPS 5.39 3.28 3.40 2.91 4.32 1.10 1.70 21.18%
P/EPS 9.83 9.64 10.65 6.78 -6.76 4.83 11.51 -2.59%
EY 10.17 10.37 9.39 14.74 -14.79 20.72 8.69 2.65%
DY 4.17 5.00 3.61 4.92 1.61 2.70 1.32 21.11%
P/NAPS 0.89 0.55 0.59 0.46 0.54 0.59 0.61 6.49%

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