[APEX] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 57.26%
YoY- 179.61%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,105 22,363 11,665 36,598 26,268 17,025 4,456 287.89%
PBT 14,842 8,446 5,377 15,854 11,562 7,283 897 548.22%
Tax -2,440 -1,882 -1,117 -505 -1,802 -1,410 -66 1007.32%
NP 12,402 6,564 4,260 15,349 9,760 5,873 831 505.17%
-
NP to SH 12,402 6,564 4,260 15,349 9,760 5,873 831 505.17%
-
Tax Rate 16.44% 22.28% 20.77% 3.19% 15.59% 19.36% 7.36% -
Total Cost 21,703 15,799 7,405 21,249 16,508 11,152 3,625 229.35%
-
Net Worth 291,933 275,398 275,647 273,338 266,181 258,666 242,907 13.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,307 - - - -
Div Payout % - - - 41.10% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 291,933 275,398 275,647 273,338 266,181 258,666 242,907 13.02%
NOSH 207,045 207,066 208,823 210,260 211,255 212,021 213,076 -1.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.36% 29.35% 36.52% 41.94% 37.16% 34.50% 18.65% -
ROE 4.25% 2.38% 1.55% 5.62% 3.67% 2.27% 0.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.47 10.80 5.59 17.41 12.43 8.03 2.09 295.50%
EPS 5.99 3.17 2.04 7.31 4.62 2.77 0.39 516.85%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.41 1.33 1.32 1.30 1.26 1.22 1.14 15.20%
Adjusted Per Share Value based on latest NOSH - 210,112
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.97 10.47 5.46 17.14 12.30 7.97 2.09 287.46%
EPS 5.81 3.07 1.99 7.19 4.57 2.75 0.39 504.45%
DPS 0.00 0.00 0.00 2.95 0.00 0.00 0.00 -
NAPS 1.367 1.2895 1.2907 1.2799 1.2464 1.2112 1.1374 13.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.66 0.66 0.62 0.60 0.65 0.50 -
P/RPS 4.13 6.11 11.82 3.56 4.83 8.09 23.91 -68.95%
P/EPS 11.35 20.82 32.35 8.49 12.99 23.47 128.21 -80.10%
EY 8.81 4.80 3.09 11.77 7.70 4.26 0.78 402.66%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.50 0.48 0.48 0.53 0.44 5.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 20/08/09 21/05/09 -
Price 0.75 0.70 0.61 0.62 0.60 0.64 0.62 -
P/RPS 4.55 6.48 10.92 3.56 4.83 7.97 29.65 -71.30%
P/EPS 12.52 22.08 29.90 8.49 12.99 23.10 158.97 -81.59%
EY 7.99 4.53 3.34 11.77 7.70 4.33 0.63 442.99%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.46 0.48 0.48 0.52 0.54 -1.23%

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