[APEX] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.44%
YoY- -35.29%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 38,363 18,411 68,056 50,075 31,208 10,530 47,376 -13.15%
PBT 19,421 13,699 31,165 20,828 13,068 3,366 29,780 -24.85%
Tax -3,204 -1,925 -5,738 -4,025 -2,463 -840 -3,693 -9.05%
NP 16,217 11,774 25,427 16,803 10,605 2,526 26,087 -27.22%
-
NP to SH 16,217 11,774 25,427 16,803 10,605 2,526 26,087 -27.22%
-
Tax Rate 16.50% 14.05% 18.41% 19.32% 18.85% 24.96% 12.40% -
Total Cost 22,146 6,637 42,629 33,272 20,603 8,004 21,289 2.67%
-
Net Worth 295,960 291,816 285,673 277,685 277,798 272,808 267,569 6.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 16,208 - - - 42,567 -
Div Payout % - - 63.75% - - - 163.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 295,960 291,816 285,673 277,685 277,798 272,808 267,569 6.97%
NOSH 202,712 202,650 202,605 202,689 202,772 202,080 202,703 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 42.27% 63.95% 37.36% 33.56% 33.98% 23.99% 55.06% -
ROE 5.48% 4.03% 8.90% 6.05% 3.82% 0.93% 9.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.92 9.09 33.59 24.71 15.39 5.21 23.37 -13.16%
EPS 8.00 5.81 12.55 8.29 5.23 1.25 12.87 -27.22%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 21.00 -
NAPS 1.46 1.44 1.41 1.37 1.37 1.35 1.32 6.97%
Adjusted Per Share Value based on latest NOSH - 202,549
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.00 9.12 33.71 24.81 15.46 5.22 23.47 -13.17%
EPS 8.03 5.83 12.60 8.32 5.25 1.25 12.92 -27.23%
DPS 0.00 0.00 8.03 0.00 0.00 0.00 21.09 -
NAPS 1.4661 1.4456 1.4152 1.3756 1.3762 1.3515 1.3255 6.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.60 1.38 1.17 1.17 1.18 1.14 1.10 -
P/RPS 8.45 15.19 3.48 4.74 7.67 21.88 4.71 47.80%
P/EPS 20.00 23.75 9.32 14.11 22.56 91.20 8.55 76.48%
EY 5.00 4.21 10.73 7.09 4.43 1.10 11.70 -43.35%
DY 0.00 0.00 6.84 0.00 0.00 0.00 19.09 -
P/NAPS 1.10 0.96 0.83 0.85 0.86 0.84 0.83 20.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 -
Price 1.40 1.51 1.20 1.19 1.26 1.20 1.10 -
P/RPS 7.40 16.62 3.57 4.82 8.19 23.03 4.71 35.25%
P/EPS 17.50 25.99 9.56 14.35 24.09 96.00 8.55 61.41%
EY 5.71 3.85 10.46 6.97 4.15 1.04 11.70 -38.09%
DY 0.00 0.00 6.67 0.00 0.00 0.00 19.09 -
P/NAPS 0.96 1.05 0.85 0.87 0.92 0.89 0.83 10.21%

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