[APEX] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 51.32%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 60,934 38,363 18,411 68,056 50,075 31,208 10,530 221.97%
PBT 29,260 19,421 13,699 31,165 20,828 13,068 3,366 322.21%
Tax -5,034 -3,204 -1,925 -5,738 -4,025 -2,463 -840 229.57%
NP 24,226 16,217 11,774 25,427 16,803 10,605 2,526 350.78%
-
NP to SH 24,226 16,217 11,774 25,427 16,803 10,605 2,526 350.78%
-
Tax Rate 17.20% 16.50% 14.05% 18.41% 19.32% 18.85% 24.96% -
Total Cost 36,708 22,146 6,637 42,629 33,272 20,603 8,004 175.78%
-
Net Worth 287,873 295,960 291,816 285,673 277,685 277,798 272,808 3.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 16,208 - - - -
Div Payout % - - - 63.75% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 287,873 295,960 291,816 285,673 277,685 277,798 272,808 3.64%
NOSH 202,728 202,712 202,650 202,605 202,689 202,772 202,080 0.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 39.76% 42.27% 63.95% 37.36% 33.56% 33.98% 23.99% -
ROE 8.42% 5.48% 4.03% 8.90% 6.05% 3.82% 0.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.06 18.92 9.09 33.59 24.71 15.39 5.21 221.34%
EPS 11.95 8.00 5.81 12.55 8.29 5.23 1.25 349.82%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.42 1.46 1.44 1.41 1.37 1.37 1.35 3.42%
Adjusted Per Share Value based on latest NOSH - 202,441
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.53 17.96 8.62 31.87 23.45 14.61 4.93 221.98%
EPS 11.34 7.59 5.51 11.91 7.87 4.97 1.18 351.39%
DPS 0.00 0.00 0.00 7.59 0.00 0.00 0.00 -
NAPS 1.348 1.3858 1.3664 1.3377 1.3002 1.3008 1.2774 3.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.54 1.60 1.38 1.17 1.17 1.18 1.14 -
P/RPS 5.12 8.45 15.19 3.48 4.74 7.67 21.88 -61.99%
P/EPS 12.89 20.00 23.75 9.32 14.11 22.56 91.20 -72.83%
EY 7.76 5.00 4.21 10.73 7.09 4.43 1.10 267.39%
DY 0.00 0.00 0.00 6.84 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 0.96 0.83 0.85 0.86 0.84 18.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 13/08/14 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 -
Price 1.50 1.40 1.51 1.20 1.19 1.26 1.20 -
P/RPS 4.99 7.40 16.62 3.57 4.82 8.19 23.03 -63.89%
P/EPS 12.55 17.50 25.99 9.56 14.35 24.09 96.00 -74.20%
EY 7.97 5.71 3.85 10.46 6.97 4.15 1.04 288.22%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.05 0.85 0.87 0.92 0.89 12.34%

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