[APEX] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 18.05%
YoY- 80.34%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 75,937 68,056 61,579 54,400 45,015 47,376 47,002 37.72%
PBT 41,468 31,165 22,053 33,546 27,912 29,780 32,778 16.99%
Tax -6,793 -5,738 -5,131 -4,438 -3,255 -3,693 -3,678 50.58%
NP 34,675 25,427 16,922 29,108 24,657 26,087 29,100 12.40%
-
NP to SH 34,675 25,427 16,922 29,108 24,657 26,087 29,100 12.40%
-
Tax Rate 16.38% 18.41% 23.27% 13.23% 11.66% 12.40% 11.22% -
Total Cost 41,262 42,629 44,657 25,292 20,358 21,289 17,902 74.57%
-
Net Worth 291,816 285,442 277,492 277,399 272,808 264,000 297,954 -1.37%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,195 16,195 10,000 10,000 10,000 10,000 8,188 57.63%
Div Payout % 46.71% 63.69% 59.09% 34.35% 40.56% 38.33% 28.14% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 291,816 285,442 277,492 277,399 272,808 264,000 297,954 -1.37%
NOSH 202,650 202,441 202,549 202,481 202,080 200,000 202,690 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 45.66% 37.36% 27.48% 53.51% 54.78% 55.06% 61.91% -
ROE 11.88% 8.91% 6.10% 10.49% 9.04% 9.88% 9.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.47 33.62 30.40 26.87 22.28 23.69 23.19 37.73%
EPS 17.11 12.56 8.35 14.38 12.20 13.04 14.36 12.40%
DPS 8.00 8.00 5.00 5.00 5.00 5.00 4.00 58.80%
NAPS 1.44 1.41 1.37 1.37 1.35 1.32 1.47 -1.36%
Adjusted Per Share Value based on latest NOSH - 202,481
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.62 33.71 30.51 26.95 22.30 23.47 23.28 37.74%
EPS 17.18 12.60 8.38 14.42 12.21 12.92 14.42 12.39%
DPS 8.02 8.02 4.95 4.95 4.95 4.95 4.06 57.49%
NAPS 1.4456 1.414 1.3747 1.3742 1.3515 1.3078 1.476 -1.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.38 1.17 1.17 1.18 1.14 1.10 1.17 -
P/RPS 3.68 3.48 3.85 4.39 5.12 4.64 5.05 -19.03%
P/EPS 8.07 9.32 14.00 8.21 9.34 8.43 8.15 -0.65%
EY 12.40 10.74 7.14 12.18 10.70 11.86 12.27 0.70%
DY 5.80 6.84 4.27 4.24 4.39 4.55 3.42 42.25%
P/NAPS 0.96 0.83 0.85 0.86 0.84 0.83 0.80 12.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 -
Price 1.51 1.20 1.19 1.26 1.20 1.10 1.13 -
P/RPS 4.03 3.57 3.91 4.69 5.39 4.64 4.87 -11.86%
P/EPS 8.82 9.55 14.24 8.76 9.83 8.43 7.87 7.90%
EY 11.33 10.47 7.02 11.41 10.17 11.86 12.71 -7.38%
DY 5.30 6.67 4.20 3.97 4.17 4.55 3.54 30.90%
P/NAPS 1.05 0.85 0.87 0.92 0.89 0.83 0.77 22.99%

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