[APEX] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 153.94%
YoY- 267.17%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 70,342 111,729 144,111 169,328 149,898 115,903 93,452 -17.21%
PBT 18,027 20,477 27,061 34,245 26,106 23,079 23,038 -15.04%
Tax 1,318 10 -1,319 -2,672 -7,198 -6,105 -4,887 -
NP 19,345 20,487 25,742 31,573 18,908 16,974 18,151 4.32%
-
NP to SH 28,532 28,708 32,802 36,728 14,463 13,298 13,806 62.03%
-
Tax Rate -7.31% -0.05% 4.87% 7.80% 27.57% 26.45% 21.21% -
Total Cost 50,997 91,242 118,369 137,755 130,990 98,929 75,301 -22.82%
-
Net Worth 264,950 273,050 269,541 277,694 270,264 263,414 259,211 1.46%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,272 4,272 4,272 4,272 2,096 2,096 2,096 60.54%
Div Payout % 14.97% 14.88% 13.02% 11.63% 14.49% 15.76% 15.18% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 264,950 273,050 269,541 277,694 270,264 263,414 259,211 1.46%
NOSH 211,960 215,000 213,921 213,610 214,495 209,059 209,041 0.92%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 27.50% 18.34% 17.86% 18.65% 12.61% 14.65% 19.42% -
ROE 10.77% 10.51% 12.17% 13.23% 5.35% 5.05% 5.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.19 51.97 67.37 79.27 69.88 55.44 44.70 -17.95%
EPS 13.46 13.35 15.33 17.19 6.74 6.36 6.60 60.60%
DPS 2.00 2.00 2.00 2.00 0.98 1.00 1.00 58.53%
NAPS 1.25 1.27 1.26 1.30 1.26 1.26 1.24 0.53%
Adjusted Per Share Value based on latest NOSH - 213,610
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.94 52.32 67.48 79.29 70.19 54.27 43.76 -17.20%
EPS 13.36 13.44 15.36 17.20 6.77 6.23 6.46 62.10%
DPS 2.00 2.00 2.00 2.00 0.98 0.98 0.98 60.68%
NAPS 1.2406 1.2785 1.2621 1.3003 1.2655 1.2334 1.2137 1.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.61 0.69 0.79 0.78 0.74 0.87 0.87 -
P/RPS 1.84 1.33 1.17 0.98 1.06 1.57 1.95 -3.78%
P/EPS 4.53 5.17 5.15 4.54 10.97 13.68 13.17 -50.81%
EY 22.07 19.35 19.41 22.04 9.11 7.31 7.59 103.32%
DY 3.28 2.90 2.53 2.56 1.32 1.15 1.15 100.73%
P/NAPS 0.49 0.54 0.63 0.60 0.59 0.69 0.70 -21.11%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 20/08/08 27/05/08 20/02/08 29/11/07 20/08/07 29/05/07 -
Price 0.56 0.61 0.74 0.79 0.73 0.73 0.76 -
P/RPS 1.69 1.17 1.10 1.00 1.04 1.32 1.70 -0.39%
P/EPS 4.16 4.57 4.83 4.59 10.83 11.48 11.51 -49.16%
EY 24.04 21.89 20.72 21.76 9.24 8.71 8.69 96.70%
DY 3.57 3.28 2.70 2.53 1.34 1.37 1.32 93.76%
P/NAPS 0.45 0.48 0.59 0.61 0.58 0.58 0.61 -18.31%

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