[APEX] QoQ 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- -42.27%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,688 11,293 12,891 11,130 12,532 13,172 14,535 -13.49%
PBT 19,253 4,068 5,234 4,223 6,359 5,680 7,242 91.56%
Tax -869 -440 -1,278 -1,091 -934 -1,269 -1,854 -39.57%
NP 18,384 3,628 3,956 3,132 5,425 4,411 5,388 126.13%
-
NP to SH 18,384 3,628 3,956 3,132 5,425 4,411 5,388 126.13%
-
Tax Rate 4.51% 10.82% 24.42% 25.83% 14.69% 22.34% 25.60% -
Total Cost -6,696 7,665 8,935 7,998 7,107 8,761 9,147 -
-
Net Worth 297,954 308,075 295,680 288,635 280,462 294,753 292,195 1.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 32,429 - 8,188 - - - -
Div Payout % - 893.85% - 261.44% - - - -
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 297,954 308,075 295,680 288,635 280,462 294,753 292,195 1.30%
NOSH 202,690 202,681 203,917 204,705 204,716 206,121 207,230 -1.46%
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 157.29% 32.13% 30.69% 28.14% 43.29% 33.49% 37.07% -
ROE 6.17% 1.18% 1.34% 1.09% 1.93% 1.50% 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 5.77 5.57 6.32 5.44 6.12 6.39 7.01 -12.13%
EPS 9.07 1.79 1.94 1.53 2.65 2.14 2.60 129.49%
DPS 0.00 16.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.47 1.52 1.45 1.41 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 5.47 5.29 6.04 5.21 5.87 6.17 6.81 -13.55%
EPS 8.61 1.70 1.85 1.47 2.54 2.07 2.52 126.34%
DPS 0.00 15.18 0.00 3.83 0.00 0.00 0.00 -
NAPS 1.3952 1.4426 1.3845 1.3515 1.3133 1.3802 1.3682 1.30%
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 20.29 18.49 13.29 15.45 12.25 13.46 11.41 46.62%
P/EPS 12.90 57.54 43.30 54.90 28.30 40.19 30.77 -43.89%
EY 7.75 1.74 2.31 1.82 3.53 2.49 3.25 78.20%
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 19.60 22.25 12.65 14.71 13.23 12.05 11.83 39.88%
P/EPS 12.46 69.27 41.24 52.29 30.57 35.98 31.92 -46.49%
EY 8.03 1.44 2.43 1.91 3.27 2.78 3.13 87.08%
DY 0.00 12.90 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.55 0.57 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