[APEX] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -13.79%
YoY- -26.58%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 47,376 47,829 48,368 51,564 51,369 53,652 55,414 -9.87%
PBT 29,780 38,073 18,604 20,936 23,504 25,708 25,844 9.86%
Tax -3,693 -3,449 -3,436 -5,112 -5,148 -5,409 -6,246 -29.44%
NP 26,087 34,624 15,168 15,824 18,356 20,298 19,598 20.90%
-
NP to SH 26,087 34,624 15,168 15,824 18,356 20,298 19,598 20.90%
-
Tax Rate 12.40% 9.06% 18.47% 24.42% 21.90% 21.04% 24.17% -
Total Cost 21,289 13,205 33,200 35,740 33,013 33,353 35,816 -29.19%
-
Net Worth 267,569 297,993 308,226 295,680 284,446 280,711 295,001 -6.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 42,567 - 64,889 - 8,185 - - -
Div Payout % 163.18% - 427.81% - 44.59% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 267,569 297,993 308,226 295,680 284,446 280,711 295,001 -6.27%
NOSH 202,703 202,716 202,780 203,917 204,637 204,899 206,294 -1.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 55.06% 72.39% 31.36% 30.69% 35.73% 37.83% 35.37% -
ROE 9.75% 11.62% 4.92% 5.35% 6.45% 7.23% 6.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.37 23.59 23.85 25.29 25.10 26.18 26.86 -8.82%
EPS 12.87 17.08 7.48 7.76 8.97 9.91 9.50 22.32%
DPS 21.00 0.00 32.00 0.00 4.00 0.00 0.00 -
NAPS 1.32 1.47 1.52 1.45 1.39 1.37 1.43 -5.17%
Adjusted Per Share Value based on latest NOSH - 203,917
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.47 23.69 23.96 25.54 25.45 26.58 27.45 -9.87%
EPS 12.92 17.15 7.51 7.84 9.09 10.06 9.71 20.87%
DPS 21.09 0.00 32.15 0.00 4.05 0.00 0.00 -
NAPS 1.3255 1.4762 1.5269 1.4648 1.4091 1.3906 1.4614 -6.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.10 1.17 1.03 0.84 0.84 0.75 0.86 -
P/RPS 4.71 4.96 4.32 3.32 3.35 2.86 3.20 29.24%
P/EPS 8.55 6.85 13.77 10.82 9.36 7.57 9.05 -3.70%
EY 11.70 14.60 7.26 9.24 10.68 13.21 11.05 3.86%
DY 19.09 0.00 31.07 0.00 4.76 0.00 0.00 -
P/NAPS 0.83 0.80 0.68 0.58 0.60 0.55 0.60 24.02%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 -
Price 1.10 1.13 1.24 0.80 0.80 0.81 0.77 -
P/RPS 4.71 4.79 5.20 3.16 3.19 3.09 2.87 38.92%
P/EPS 8.55 6.62 16.58 10.31 8.92 8.18 8.11 3.56%
EY 11.70 15.12 6.03 9.70 11.21 12.23 12.34 -3.47%
DY 19.09 0.00 25.81 0.00 5.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.82 0.55 0.58 0.59 0.54 33.01%

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