[APEX] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -64.12%
YoY- 26.48%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 51,369 40,239 27,707 14,535 47,723 34,105 22,363 73.82%
PBT 23,504 19,281 12,922 7,242 18,676 14,842 8,446 97.47%
Tax -5,148 -4,057 -3,123 -1,854 -3,658 -2,440 -1,882 95.23%
NP 18,356 15,224 9,799 5,388 15,018 12,402 6,564 98.11%
-
NP to SH 18,356 15,224 9,799 5,388 15,018 12,402 6,564 98.11%
-
Tax Rate 21.90% 21.04% 24.17% 25.60% 19.59% 16.44% 22.28% -
Total Cost 33,013 25,015 17,908 9,147 32,705 21,703 15,799 63.22%
-
Net Worth 284,446 280,711 295,001 292,195 296,197 291,933 275,398 2.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,185 - - - 6,213 - - -
Div Payout % 44.59% - - - 41.38% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 284,446 280,711 295,001 292,195 296,197 291,933 275,398 2.17%
NOSH 204,637 204,899 206,294 207,230 207,131 207,045 207,066 -0.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 35.73% 37.83% 35.37% 37.07% 31.47% 36.36% 29.35% -
ROE 6.45% 5.42% 3.32% 1.84% 5.07% 4.25% 2.38% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.10 19.64 13.43 7.01 23.04 16.47 10.80 75.18%
EPS 8.97 7.43 4.75 2.60 7.25 5.99 3.17 99.67%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.39 1.37 1.43 1.41 1.43 1.41 1.33 2.97%
Adjusted Per Share Value based on latest NOSH - 207,230
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.05 18.84 12.97 6.81 22.35 15.97 10.47 73.82%
EPS 8.60 7.13 4.59 2.52 7.03 5.81 3.07 98.34%
DPS 3.83 0.00 0.00 0.00 2.91 0.00 0.00 -
NAPS 1.3319 1.3144 1.3813 1.3682 1.3869 1.367 1.2895 2.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.84 0.75 0.86 0.80 0.77 0.68 0.66 -
P/RPS 3.35 3.82 6.40 11.41 3.34 4.13 6.11 -32.93%
P/EPS 9.36 10.09 18.11 30.77 10.62 11.35 20.82 -41.22%
EY 10.68 9.91 5.52 3.25 9.42 8.81 4.80 70.18%
DY 4.76 0.00 0.00 0.00 3.90 0.00 0.00 -
P/NAPS 0.60 0.55 0.60 0.57 0.54 0.48 0.50 12.88%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 25/08/11 26/05/11 24/02/11 23/11/10 23/08/10 -
Price 0.80 0.81 0.77 0.83 0.77 0.75 0.70 -
P/RPS 3.19 4.12 5.73 11.83 3.34 4.55 6.48 -37.57%
P/EPS 8.92 10.90 16.21 31.92 10.62 12.52 22.08 -45.26%
EY 11.21 9.17 6.17 3.13 9.42 7.99 4.53 82.65%
DY 5.00 0.00 0.00 0.00 3.90 0.00 0.00 -
P/NAPS 0.58 0.59 0.54 0.59 0.54 0.53 0.53 6.17%

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