[APEX] QoQ Annualized Quarter 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- 43.51%
YoY- 26.48%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 51,369 53,652 55,414 58,140 47,723 45,473 44,726 9.64%
PBT 23,504 25,708 25,844 28,968 18,676 19,789 16,892 24.56%
Tax -5,148 -5,409 -6,246 -7,416 -3,658 -3,253 -3,764 23.14%
NP 18,356 20,298 19,598 21,552 15,018 16,536 13,128 24.96%
-
NP to SH 18,356 20,298 19,598 21,552 15,018 16,536 13,128 24.96%
-
Tax Rate 21.90% 21.04% 24.17% 25.60% 19.59% 16.44% 22.28% -
Total Cost 33,013 33,353 35,816 36,588 32,705 28,937 31,598 2.95%
-
Net Worth 284,446 280,711 295,001 292,195 296,197 291,933 275,398 2.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,185 - - - 6,213 - - -
Div Payout % 44.59% - - - 41.38% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 284,446 280,711 295,001 292,195 296,197 291,933 275,398 2.17%
NOSH 204,637 204,899 206,294 207,230 207,131 207,045 207,066 -0.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 35.73% 37.83% 35.37% 37.07% 31.47% 36.36% 29.35% -
ROE 6.45% 7.23% 6.64% 7.38% 5.07% 5.66% 4.77% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.10 26.18 26.86 28.06 23.04 21.96 21.60 10.49%
EPS 8.97 9.91 9.50 10.40 7.25 7.99 6.34 25.94%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.39 1.37 1.43 1.41 1.43 1.41 1.33 2.97%
Adjusted Per Share Value based on latest NOSH - 207,230
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.45 26.58 27.45 28.80 23.64 22.53 22.16 9.64%
EPS 9.09 10.06 9.71 10.68 7.44 8.19 6.50 24.97%
DPS 4.05 0.00 0.00 0.00 3.08 0.00 0.00 -
NAPS 1.4091 1.3906 1.4614 1.4475 1.4673 1.4462 1.3643 2.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.84 0.75 0.86 0.80 0.77 0.68 0.66 -
P/RPS 3.35 2.86 3.20 2.85 3.34 3.10 3.06 6.20%
P/EPS 9.36 7.57 9.05 7.69 10.62 8.51 10.41 -6.82%
EY 10.68 13.21 11.05 13.00 9.42 11.75 9.61 7.27%
DY 4.76 0.00 0.00 0.00 3.90 0.00 0.00 -
P/NAPS 0.60 0.55 0.60 0.57 0.54 0.48 0.50 12.88%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 23/11/10 23/08/10 -
Price 0.80 0.81 0.77 0.83 0.77 0.75 0.70 -
P/RPS 3.19 3.09 2.87 2.96 3.34 3.41 3.24 -1.02%
P/EPS 8.92 8.18 8.11 7.98 10.62 9.39 11.04 -13.21%
EY 11.21 12.23 12.34 12.53 9.42 10.65 9.06 15.20%
DY 5.00 0.00 0.00 0.00 3.90 0.00 0.00 -
P/NAPS 0.58 0.59 0.54 0.59 0.54 0.53 0.53 6.17%

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