[APEX] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.63%
YoY- -35.29%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 76,726 73,644 68,056 66,766 62,416 42,120 47,376 38.02%
PBT 38,842 54,796 31,165 27,770 26,136 13,464 29,780 19.43%
Tax -6,408 -7,700 -5,738 -5,366 -4,926 -3,360 -3,693 44.54%
NP 32,434 47,096 25,427 22,404 21,210 10,104 26,087 15.67%
-
NP to SH 32,434 47,096 25,427 22,404 21,210 10,104 26,087 15.67%
-
Tax Rate 16.50% 14.05% 18.41% 19.32% 18.85% 24.96% 12.40% -
Total Cost 44,292 26,548 42,629 44,362 41,206 32,016 21,289 63.19%
-
Net Worth 295,960 291,816 285,673 277,685 277,798 272,808 267,569 6.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 16,208 - - - 42,567 -
Div Payout % - - 63.75% - - - 163.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 295,960 291,816 285,673 277,685 277,798 272,808 267,569 6.97%
NOSH 202,712 202,650 202,605 202,689 202,772 202,080 202,703 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 42.27% 63.95% 37.36% 33.56% 33.98% 23.99% 55.06% -
ROE 10.96% 16.14% 8.90% 8.07% 7.64% 3.70% 9.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.85 36.34 33.59 32.94 30.78 20.84 23.37 38.03%
EPS 16.00 23.24 12.55 11.05 10.46 5.00 12.87 15.66%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 21.00 -
NAPS 1.46 1.44 1.41 1.37 1.37 1.35 1.32 6.97%
Adjusted Per Share Value based on latest NOSH - 202,549
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.93 34.48 31.87 31.26 29.23 19.72 22.18 38.05%
EPS 15.19 22.05 11.91 10.49 9.93 4.73 12.22 15.65%
DPS 0.00 0.00 7.59 0.00 0.00 0.00 19.93 -
NAPS 1.3858 1.3664 1.3377 1.3002 1.3008 1.2774 1.2529 6.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.60 1.38 1.17 1.17 1.18 1.14 1.10 -
P/RPS 4.23 3.80 3.48 3.55 3.83 5.47 4.71 -6.93%
P/EPS 10.00 5.94 9.32 10.59 11.28 22.80 8.55 11.04%
EY 10.00 16.84 10.73 9.45 8.86 4.39 11.70 -9.96%
DY 0.00 0.00 6.84 0.00 0.00 0.00 19.09 -
P/NAPS 1.10 0.96 0.83 0.85 0.86 0.84 0.83 20.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 -
Price 1.40 1.51 1.20 1.19 1.26 1.20 1.10 -
P/RPS 3.70 4.16 3.57 3.61 4.09 5.76 4.71 -14.90%
P/EPS 8.75 6.50 9.56 10.77 12.05 24.00 8.55 1.55%
EY 11.43 15.39 10.46 9.29 8.30 4.17 11.70 -1.54%
DY 0.00 0.00 6.67 0.00 0.00 0.00 19.09 -
P/NAPS 0.96 1.05 0.85 0.87 0.92 0.89 0.83 10.21%

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