[APEX] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 406.73%
YoY- 238.88%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 20,678 10,530 11,504 11,688 11,293 12,891 11,130 51.18%
PBT 9,702 3,366 1,225 19,253 4,068 5,234 4,223 74.19%
Tax -1,623 -840 -1,106 -869 -440 -1,278 -1,091 30.34%
NP 8,079 2,526 119 18,384 3,628 3,956 3,132 88.19%
-
NP to SH 8,079 2,526 119 18,384 3,628 3,956 3,132 88.19%
-
Tax Rate 16.73% 24.96% 90.29% 4.51% 10.82% 24.42% 25.83% -
Total Cost 12,599 8,004 11,385 -6,696 7,665 8,935 7,998 35.42%
-
Net Worth 277,399 272,808 264,000 297,954 308,075 295,680 288,635 -2.61%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 10,000 - 32,429 - 8,188 -
Div Payout % - - 8,403.36% - 893.85% - 261.44% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 277,399 272,808 264,000 297,954 308,075 295,680 288,635 -2.61%
NOSH 202,481 202,080 200,000 202,690 202,681 203,917 204,705 -0.72%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 39.07% 23.99% 1.03% 157.29% 32.13% 30.69% 28.14% -
ROE 2.91% 0.93% 0.05% 6.17% 1.18% 1.34% 1.09% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.21 5.21 5.75 5.77 5.57 6.32 5.44 52.21%
EPS 3.99 1.25 0.06 9.07 1.79 1.94 1.53 89.57%
DPS 0.00 0.00 5.00 0.00 16.00 0.00 4.00 -
NAPS 1.37 1.35 1.32 1.47 1.52 1.45 1.41 -1.90%
Adjusted Per Share Value based on latest NOSH - 202,690
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.68 4.93 5.39 5.47 5.29 6.04 5.21 51.18%
EPS 3.78 1.18 0.06 8.61 1.70 1.85 1.47 87.80%
DPS 0.00 0.00 4.68 0.00 15.18 0.00 3.83 -
NAPS 1.2989 1.2774 1.2362 1.3952 1.4426 1.3845 1.3515 -2.61%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.18 1.14 1.10 1.17 1.03 0.84 0.84 -
P/RPS 11.55 21.88 19.12 20.29 18.49 13.29 15.45 -17.64%
P/EPS 29.57 91.20 1,848.74 12.90 57.54 43.30 54.90 -33.82%
EY 3.38 1.10 0.05 7.75 1.74 2.31 1.82 51.14%
DY 0.00 0.00 4.55 0.00 15.53 0.00 4.76 -
P/NAPS 0.86 0.84 0.83 0.80 0.68 0.58 0.60 27.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 -
Price 1.26 1.20 1.10 1.13 1.24 0.80 0.80 -
P/RPS 12.34 23.03 19.12 19.60 22.25 12.65 14.71 -11.06%
P/EPS 31.58 96.00 1,848.74 12.46 69.27 41.24 52.29 -28.57%
EY 3.17 1.04 0.05 8.03 1.44 2.43 1.91 40.22%
DY 0.00 0.00 4.55 0.00 12.90 0.00 5.00 -
P/NAPS 0.92 0.89 0.83 0.77 0.82 0.55 0.57 37.63%

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