[APEX] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 88.94%
YoY- 27.07%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 27,707 14,535 47,723 34,105 22,363 11,665 36,598 -16.97%
PBT 12,922 7,242 18,676 14,842 8,446 5,377 15,854 -12.77%
Tax -3,123 -1,854 -3,658 -2,440 -1,882 -1,117 -505 238.04%
NP 9,799 5,388 15,018 12,402 6,564 4,260 15,349 -25.91%
-
NP to SH 9,799 5,388 15,018 12,402 6,564 4,260 15,349 -25.91%
-
Tax Rate 24.17% 25.60% 19.59% 16.44% 22.28% 20.77% 3.19% -
Total Cost 17,908 9,147 32,705 21,703 15,799 7,405 21,249 -10.80%
-
Net Worth 295,001 292,195 296,197 291,933 275,398 275,647 273,338 5.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 6,213 - - - 6,307 -
Div Payout % - - 41.38% - - - 41.10% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 295,001 292,195 296,197 291,933 275,398 275,647 273,338 5.23%
NOSH 206,294 207,230 207,131 207,045 207,066 208,823 210,260 -1.26%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 35.37% 37.07% 31.47% 36.36% 29.35% 36.52% 41.94% -
ROE 3.32% 1.84% 5.07% 4.25% 2.38% 1.55% 5.62% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.43 7.01 23.04 16.47 10.80 5.59 17.41 -15.92%
EPS 4.75 2.60 7.25 5.99 3.17 2.04 7.31 -25.03%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.43 1.41 1.43 1.41 1.33 1.32 1.30 6.57%
Adjusted Per Share Value based on latest NOSH - 207,021
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.97 6.81 22.35 15.97 10.47 5.46 17.14 -17.00%
EPS 4.59 2.52 7.03 5.81 3.07 1.99 7.19 -25.92%
DPS 0.00 0.00 2.91 0.00 0.00 0.00 2.95 -
NAPS 1.3813 1.3682 1.3869 1.367 1.2895 1.2907 1.2799 5.22%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.86 0.80 0.77 0.68 0.66 0.66 0.62 -
P/RPS 6.40 11.41 3.34 4.13 6.11 11.82 3.56 48.00%
P/EPS 18.11 30.77 10.62 11.35 20.82 32.35 8.49 65.93%
EY 5.52 3.25 9.42 8.81 4.80 3.09 11.77 -39.72%
DY 0.00 0.00 3.90 0.00 0.00 0.00 4.84 -
P/NAPS 0.60 0.57 0.54 0.48 0.50 0.50 0.48 16.08%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 23/11/10 23/08/10 25/05/10 24/02/10 -
Price 0.77 0.83 0.77 0.75 0.70 0.61 0.62 -
P/RPS 5.73 11.83 3.34 4.55 6.48 10.92 3.56 37.46%
P/EPS 16.21 31.92 10.62 12.52 22.08 29.90 8.49 54.08%
EY 6.17 3.13 9.42 7.99 4.53 3.34 11.77 -35.06%
DY 0.00 0.00 3.90 0.00 0.00 0.00 4.84 -
P/NAPS 0.54 0.59 0.54 0.53 0.53 0.46 0.48 8.19%

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