[APEX] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 117.24%
YoY- -23.83%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 36,598 35,024 34,050 17,824 37,941 35,762 38,932 -4.02%
PBT 15,854 15,416 14,566 3,588 -18,187 5,922 3,980 150.65%
Tax -505 -2,402 -2,820 -264 -1,334 -1,762 -2,080 -60.98%
NP 15,349 13,013 11,746 3,324 -19,521 4,160 1,900 301.08%
-
NP to SH 15,349 13,013 11,746 3,324 -19,280 4,509 2,440 239.62%
-
Tax Rate 3.19% 15.58% 19.36% 7.36% - 29.75% 52.26% -
Total Cost 21,249 22,010 22,304 14,500 57,462 31,602 37,032 -30.87%
-
Net Worth 273,338 266,181 258,666 242,907 239,520 265,880 271,824 0.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,307 - - - 2,119 - - -
Div Payout % 41.10% - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 273,338 266,181 258,666 242,907 239,520 265,880 271,824 0.36%
NOSH 210,260 211,255 212,021 213,076 211,965 212,704 214,035 -1.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 41.94% 37.16% 34.50% 18.65% -51.45% 11.63% 4.88% -
ROE 5.62% 4.89% 4.54% 1.37% -8.05% 1.70% 0.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.41 16.58 16.06 8.37 17.90 16.81 18.19 -2.87%
EPS 7.31 6.16 5.54 1.56 -9.09 2.12 1.14 243.98%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.30 1.26 1.22 1.14 1.13 1.25 1.27 1.56%
Adjusted Per Share Value based on latest NOSH - 213,076
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.13 17.35 16.87 8.83 18.80 17.72 19.29 -4.03%
EPS 7.60 6.45 5.82 1.65 -9.55 2.23 1.21 239.28%
DPS 3.12 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 1.3541 1.3186 1.2814 1.2033 1.1866 1.3171 1.3466 0.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.62 0.60 0.65 0.50 0.50 0.61 0.69 -
P/RPS 3.56 3.62 4.05 5.98 2.79 3.63 3.79 -4.07%
P/EPS 8.49 9.74 11.73 32.05 -5.50 28.77 60.53 -72.90%
EY 11.77 10.27 8.52 3.12 -18.19 3.48 1.65 269.23%
DY 4.84 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.53 0.44 0.44 0.49 0.54 -7.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 20/08/09 21/05/09 23/02/09 25/11/08 20/08/08 -
Price 0.62 0.60 0.64 0.62 0.55 0.56 0.61 -
P/RPS 3.56 3.62 3.99 7.41 3.07 3.33 3.35 4.12%
P/EPS 8.49 9.74 11.55 39.74 -6.05 26.42 53.51 -70.59%
EY 11.77 10.27 8.66 2.52 -16.54 3.79 1.87 239.75%
DY 4.84 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.48 0.48 0.52 0.54 0.49 0.45 0.48 0.00%

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