[APEX] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 25.96%
YoY- 27.07%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 55,414 58,140 47,723 45,473 44,726 46,660 36,598 31.95%
PBT 25,844 28,968 18,676 19,789 16,892 21,508 15,854 38.63%
Tax -6,246 -7,416 -3,658 -3,253 -3,764 -4,468 -505 437.28%
NP 19,598 21,552 15,018 16,536 13,128 17,040 15,349 17.74%
-
NP to SH 19,598 21,552 15,018 16,536 13,128 17,040 15,349 17.74%
-
Tax Rate 24.17% 25.60% 19.59% 16.44% 22.28% 20.77% 3.19% -
Total Cost 35,816 36,588 32,705 28,937 31,598 29,620 21,249 41.76%
-
Net Worth 295,001 292,195 296,197 291,933 275,398 275,647 273,338 5.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 6,213 - - - 6,307 -
Div Payout % - - 41.38% - - - 41.10% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 295,001 292,195 296,197 291,933 275,398 275,647 273,338 5.23%
NOSH 206,294 207,230 207,131 207,045 207,066 208,823 210,260 -1.26%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 35.37% 37.07% 31.47% 36.36% 29.35% 36.52% 41.94% -
ROE 6.64% 7.38% 5.07% 5.66% 4.77% 6.18% 5.62% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.86 28.06 23.04 21.96 21.60 22.34 17.41 33.62%
EPS 9.50 10.40 7.25 7.99 6.34 8.16 7.31 19.14%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.43 1.41 1.43 1.41 1.33 1.32 1.30 6.57%
Adjusted Per Share Value based on latest NOSH - 207,021
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.95 27.22 22.35 21.29 20.94 21.85 17.14 31.95%
EPS 9.18 10.09 7.03 7.74 6.15 7.98 7.19 17.74%
DPS 0.00 0.00 2.91 0.00 0.00 0.00 2.95 -
NAPS 1.3813 1.3682 1.3869 1.367 1.2895 1.2907 1.2799 5.22%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.86 0.80 0.77 0.68 0.66 0.66 0.62 -
P/RPS 3.20 2.85 3.34 3.10 3.06 2.95 3.56 -6.87%
P/EPS 9.05 7.69 10.62 8.51 10.41 8.09 8.49 4.36%
EY 11.05 13.00 9.42 11.75 9.61 12.36 11.77 -4.13%
DY 0.00 0.00 3.90 0.00 0.00 0.00 4.84 -
P/NAPS 0.60 0.57 0.54 0.48 0.50 0.50 0.48 16.08%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 -
Price 0.77 0.83 0.77 0.75 0.70 0.61 0.62 -
P/RPS 2.87 2.96 3.34 3.41 3.24 2.73 3.56 -13.41%
P/EPS 8.11 7.98 10.62 9.39 11.04 7.48 8.49 -3.01%
EY 12.34 12.53 9.42 10.65 9.06 13.38 11.77 3.21%
DY 0.00 0.00 3.90 0.00 0.00 0.00 4.84 -
P/NAPS 0.54 0.59 0.54 0.53 0.53 0.46 0.48 8.19%

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