[APEX] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.46%
YoY- 42.12%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 50,075 31,208 10,530 47,376 35,872 24,184 12,891 146.90%
PBT 20,828 13,068 3,366 29,780 28,555 9,302 5,234 150.90%
Tax -4,025 -2,463 -840 -3,693 -2,587 -1,718 -1,278 114.71%
NP 16,803 10,605 2,526 26,087 25,968 7,584 3,956 162.04%
-
NP to SH 16,803 10,605 2,526 26,087 25,968 7,584 3,956 162.04%
-
Tax Rate 19.32% 18.85% 24.96% 12.40% 9.06% 18.47% 24.42% -
Total Cost 33,272 20,603 8,004 21,289 9,904 16,600 8,935 140.05%
-
Net Worth 277,685 277,798 272,808 267,569 297,993 308,226 295,680 -4.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 42,567 - 32,444 - -
Div Payout % - - - 163.18% - 427.81% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 277,685 277,798 272,808 267,569 297,993 308,226 295,680 -4.09%
NOSH 202,689 202,772 202,080 202,703 202,716 202,780 203,917 -0.40%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 33.56% 33.98% 23.99% 55.06% 72.39% 31.36% 30.69% -
ROE 6.05% 3.82% 0.93% 9.75% 8.71% 2.46% 1.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.71 15.39 5.21 23.37 17.70 11.93 6.32 147.97%
EPS 8.29 5.23 1.25 12.87 12.81 3.74 1.94 163.09%
DPS 0.00 0.00 0.00 21.00 0.00 16.00 0.00 -
NAPS 1.37 1.37 1.35 1.32 1.47 1.52 1.45 -3.70%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.45 14.61 4.93 22.18 16.80 11.32 6.04 146.81%
EPS 7.87 4.97 1.18 12.22 12.16 3.55 1.85 162.31%
DPS 0.00 0.00 0.00 19.93 0.00 15.19 0.00 -
NAPS 1.3002 1.3008 1.2774 1.2529 1.3953 1.4433 1.3845 -4.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.17 1.18 1.14 1.10 1.17 1.03 0.84 -
P/RPS 4.74 7.67 21.88 4.71 6.61 8.64 13.29 -49.67%
P/EPS 14.11 22.56 91.20 8.55 9.13 27.54 43.30 -52.61%
EY 7.09 4.43 1.10 11.70 10.95 3.63 2.31 111.05%
DY 0.00 0.00 0.00 19.09 0.00 15.53 0.00 -
P/NAPS 0.85 0.86 0.84 0.83 0.80 0.68 0.58 28.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 -
Price 1.19 1.26 1.20 1.10 1.13 1.24 0.80 -
P/RPS 4.82 8.19 23.03 4.71 6.39 10.40 12.65 -47.41%
P/EPS 14.35 24.09 96.00 8.55 8.82 33.16 41.24 -50.49%
EY 6.97 4.15 1.04 11.70 11.34 3.02 2.43 101.74%
DY 0.00 0.00 0.00 19.09 0.00 12.90 0.00 -
P/NAPS 0.87 0.92 0.89 0.83 0.77 0.82 0.55 35.72%

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