[APEX] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.58%
YoY- 22.75%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 48,368 51,564 51,369 53,652 55,414 58,140 47,723 0.89%
PBT 18,604 20,936 23,504 25,708 25,844 28,968 18,676 -0.25%
Tax -3,436 -5,112 -5,148 -5,409 -6,246 -7,416 -3,658 -4.09%
NP 15,168 15,824 18,356 20,298 19,598 21,552 15,018 0.66%
-
NP to SH 15,168 15,824 18,356 20,298 19,598 21,552 15,018 0.66%
-
Tax Rate 18.47% 24.42% 21.90% 21.04% 24.17% 25.60% 19.59% -
Total Cost 33,200 35,740 33,013 33,353 35,816 36,588 32,705 1.00%
-
Net Worth 308,226 295,680 284,446 280,711 295,001 292,195 296,197 2.69%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 64,889 - 8,185 - - - 6,213 378.48%
Div Payout % 427.81% - 44.59% - - - 41.38% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 308,226 295,680 284,446 280,711 295,001 292,195 296,197 2.69%
NOSH 202,780 203,917 204,637 204,899 206,294 207,230 207,131 -1.40%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 31.36% 30.69% 35.73% 37.83% 35.37% 37.07% 31.47% -
ROE 4.92% 5.35% 6.45% 7.23% 6.64% 7.38% 5.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.85 25.29 25.10 26.18 26.86 28.06 23.04 2.33%
EPS 7.48 7.76 8.97 9.91 9.50 10.40 7.25 2.10%
DPS 32.00 0.00 4.00 0.00 0.00 0.00 3.00 385.26%
NAPS 1.52 1.45 1.39 1.37 1.43 1.41 1.43 4.15%
Adjusted Per Share Value based on latest NOSH - 204,716
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.65 24.14 24.05 25.12 25.95 27.22 22.35 0.89%
EPS 7.10 7.41 8.60 9.50 9.18 10.09 7.03 0.66%
DPS 30.38 0.00 3.83 0.00 0.00 0.00 2.91 378.35%
NAPS 1.4433 1.3845 1.3319 1.3144 1.3813 1.3682 1.3869 2.69%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 0.84 0.84 0.75 0.86 0.80 0.77 -
P/RPS 4.32 3.32 3.35 2.86 3.20 2.85 3.34 18.72%
P/EPS 13.77 10.82 9.36 7.57 9.05 7.69 10.62 18.92%
EY 7.26 9.24 10.68 13.21 11.05 13.00 9.42 -15.95%
DY 31.07 0.00 4.76 0.00 0.00 0.00 3.90 299.39%
P/NAPS 0.68 0.58 0.60 0.55 0.60 0.57 0.54 16.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 -
Price 1.24 0.80 0.80 0.81 0.77 0.83 0.77 -
P/RPS 5.20 3.16 3.19 3.09 2.87 2.96 3.34 34.36%
P/EPS 16.58 10.31 8.92 8.18 8.11 7.98 10.62 34.61%
EY 6.03 9.70 11.21 12.23 12.34 12.53 9.42 -25.74%
DY 25.81 0.00 5.00 0.00 0.00 0.00 3.90 252.89%
P/NAPS 0.82 0.55 0.58 0.59 0.54 0.59 0.54 32.14%

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