[APEX] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 81.87%
YoY- 49.28%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 12,891 51,369 40,239 27,707 14,535 47,723 34,105 -47.69%
PBT 5,234 23,504 19,281 12,922 7,242 18,676 14,842 -50.05%
Tax -1,278 -5,148 -4,057 -3,123 -1,854 -3,658 -2,440 -34.99%
NP 3,956 18,356 15,224 9,799 5,388 15,018 12,402 -53.28%
-
NP to SH 3,956 18,356 15,224 9,799 5,388 15,018 12,402 -53.28%
-
Tax Rate 24.42% 21.90% 21.04% 24.17% 25.60% 19.59% 16.44% -
Total Cost 8,935 33,013 25,015 17,908 9,147 32,705 21,703 -44.62%
-
Net Worth 295,680 284,446 280,711 295,001 292,195 296,197 291,933 0.85%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 8,185 - - - 6,213 - -
Div Payout % - 44.59% - - - 41.38% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 295,680 284,446 280,711 295,001 292,195 296,197 291,933 0.85%
NOSH 203,917 204,637 204,899 206,294 207,230 207,131 207,045 -1.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 30.69% 35.73% 37.83% 35.37% 37.07% 31.47% 36.36% -
ROE 1.34% 6.45% 5.42% 3.32% 1.84% 5.07% 4.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.32 25.10 19.64 13.43 7.01 23.04 16.47 -47.16%
EPS 1.94 8.97 7.43 4.75 2.60 7.25 5.99 -52.80%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.45 1.39 1.37 1.43 1.41 1.43 1.41 1.88%
Adjusted Per Share Value based on latest NOSH - 206,121
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.04 24.05 18.84 12.97 6.81 22.35 15.97 -47.67%
EPS 1.85 8.60 7.13 4.59 2.52 7.03 5.81 -53.33%
DPS 0.00 3.83 0.00 0.00 0.00 2.91 0.00 -
NAPS 1.3845 1.3319 1.3144 1.3813 1.3682 1.3869 1.367 0.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.84 0.84 0.75 0.86 0.80 0.77 0.68 -
P/RPS 13.29 3.35 3.82 6.40 11.41 3.34 4.13 117.80%
P/EPS 43.30 9.36 10.09 18.11 30.77 10.62 11.35 143.95%
EY 2.31 10.68 9.91 5.52 3.25 9.42 8.81 -59.00%
DY 0.00 4.76 0.00 0.00 0.00 3.90 0.00 -
P/NAPS 0.58 0.60 0.55 0.60 0.57 0.54 0.48 13.43%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 23/11/10 -
Price 0.80 0.80 0.81 0.77 0.83 0.77 0.75 -
P/RPS 12.65 3.19 4.12 5.73 11.83 3.34 4.55 97.59%
P/EPS 41.24 8.92 10.90 16.21 31.92 10.62 12.52 121.22%
EY 2.43 11.21 9.17 6.17 3.13 9.42 7.99 -54.74%
DY 0.00 5.00 0.00 0.00 0.00 3.90 0.00 -
P/NAPS 0.55 0.58 0.59 0.54 0.59 0.54 0.53 2.49%

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