[APEX] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 20.57%
YoY- 22.23%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 35,872 24,184 12,891 51,369 40,239 27,707 14,535 82.32%
PBT 28,555 9,302 5,234 23,504 19,281 12,922 7,242 148.96%
Tax -2,587 -1,718 -1,278 -5,148 -4,057 -3,123 -1,854 24.79%
NP 25,968 7,584 3,956 18,356 15,224 9,799 5,388 184.50%
-
NP to SH 25,968 7,584 3,956 18,356 15,224 9,799 5,388 184.50%
-
Tax Rate 9.06% 18.47% 24.42% 21.90% 21.04% 24.17% 25.60% -
Total Cost 9,904 16,600 8,935 33,013 25,015 17,908 9,147 5.42%
-
Net Worth 297,993 308,226 295,680 284,446 280,711 295,001 292,195 1.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 32,444 - 8,185 - - - -
Div Payout % - 427.81% - 44.59% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 297,993 308,226 295,680 284,446 280,711 295,001 292,195 1.31%
NOSH 202,716 202,780 203,917 204,637 204,899 206,294 207,230 -1.45%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 72.39% 31.36% 30.69% 35.73% 37.83% 35.37% 37.07% -
ROE 8.71% 2.46% 1.34% 6.45% 5.42% 3.32% 1.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.70 11.93 6.32 25.10 19.64 13.43 7.01 85.11%
EPS 12.81 3.74 1.94 8.97 7.43 4.75 2.60 188.70%
DPS 0.00 16.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.47 1.52 1.45 1.39 1.37 1.43 1.41 2.80%
Adjusted Per Share Value based on latest NOSH - 204,705
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.80 11.32 6.04 24.05 18.84 12.97 6.81 82.27%
EPS 12.16 3.55 1.85 8.60 7.13 4.59 2.52 184.73%
DPS 0.00 15.19 0.00 3.83 0.00 0.00 0.00 -
NAPS 1.3953 1.4433 1.3845 1.3319 1.3144 1.3813 1.3682 1.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.17 1.03 0.84 0.84 0.75 0.86 0.80 -
P/RPS 6.61 8.64 13.29 3.35 3.82 6.40 11.41 -30.43%
P/EPS 9.13 27.54 43.30 9.36 10.09 18.11 30.77 -55.41%
EY 10.95 3.63 2.31 10.68 9.91 5.52 3.25 124.24%
DY 0.00 15.53 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.58 0.60 0.55 0.60 0.57 25.27%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 -
Price 1.13 1.24 0.80 0.80 0.81 0.77 0.83 -
P/RPS 6.39 10.40 12.65 3.19 4.12 5.73 11.83 -33.60%
P/EPS 8.82 33.16 41.24 8.92 10.90 16.21 31.92 -57.47%
EY 11.34 3.02 2.43 11.21 9.17 6.17 3.13 135.33%
DY 0.00 12.90 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.55 0.58 0.59 0.54 0.59 19.36%

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