[APEX] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.51%
YoY- -14.02%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 75,937 45,015 49,725 50,593 43,807 30,583 144,111 -10.12%
PBT 41,468 27,912 21,496 20,541 20,334 -18,854 27,061 7.36%
Tax -6,793 -3,255 -4,572 -4,395 -1,556 -709 -1,319 31.39%
NP 34,675 24,657 16,924 16,146 18,778 -19,563 25,742 5.08%
-
NP to SH 34,675 24,657 16,924 16,146 18,778 -19,540 32,802 0.92%
-
Tax Rate 16.38% 11.66% 21.27% 21.40% 7.65% - 4.87% -
Total Cost 41,262 20,358 32,801 34,447 25,029 50,146 118,369 -16.10%
-
Net Worth 291,816 272,808 295,680 292,195 275,647 242,907 269,541 1.33%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 16,195 10,000 8,188 6,226 6,303 2,120 4,272 24.85%
Div Payout % 46.71% 40.56% 48.38% 38.56% 33.57% 0.00% 13.02% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 291,816 272,808 295,680 292,195 275,647 242,907 269,541 1.33%
NOSH 202,650 202,080 203,917 207,230 208,823 213,076 213,921 -0.89%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 45.66% 54.78% 34.04% 31.91% 42.87% -63.97% 17.86% -
ROE 11.88% 9.04% 5.72% 5.53% 6.81% -8.04% 12.17% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.47 22.28 24.38 24.41 20.98 14.35 67.37 -9.31%
EPS 17.11 12.20 8.30 7.79 8.99 -9.17 15.33 1.84%
DPS 8.00 5.00 4.00 3.00 3.00 1.00 2.00 25.97%
NAPS 1.44 1.35 1.45 1.41 1.32 1.14 1.26 2.24%
Adjusted Per Share Value based on latest NOSH - 207,230
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.62 22.30 24.63 25.06 21.70 15.15 71.39 -10.12%
EPS 17.18 12.21 8.38 8.00 9.30 -9.68 16.25 0.93%
DPS 8.02 4.95 4.06 3.08 3.12 1.05 2.12 24.81%
NAPS 1.4456 1.3515 1.4648 1.4475 1.3655 1.2033 1.3353 1.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.38 1.14 0.84 0.80 0.66 0.50 0.79 -
P/RPS 3.68 5.12 3.44 3.28 3.15 3.48 1.17 21.03%
P/EPS 8.07 9.34 10.12 10.27 7.34 -5.45 5.15 7.76%
EY 12.40 10.70 9.88 9.74 13.62 -18.34 19.41 -7.19%
DY 5.80 4.39 4.76 3.75 4.55 2.00 2.53 14.82%
P/NAPS 0.96 0.84 0.58 0.57 0.50 0.44 0.63 7.26%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 21/05/09 27/05/08 -
Price 1.51 1.20 0.80 0.83 0.61 0.62 0.74 -
P/RPS 4.03 5.39 3.28 3.40 2.91 4.32 1.10 24.14%
P/EPS 8.82 9.83 9.64 10.65 6.78 -6.76 4.83 10.55%
EY 11.33 10.17 10.37 9.39 14.74 -14.79 20.72 -9.56%
DY 5.30 4.17 5.00 3.61 4.92 1.61 2.70 11.89%
P/NAPS 1.05 0.89 0.55 0.59 0.46 0.54 0.59 10.07%

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