[APEX] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 218.97%
YoY- 179.61%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,435 41,936 43,807 36,598 37,387 35,500 30,583 28.25%
PBT 19,134 17,017 20,334 15,854 -11,067 -12,894 -18,854 -
Tax -1,143 -977 -1,556 -505 -1,814 -1,704 -709 37.44%
NP 17,991 16,040 18,778 15,349 -12,881 -14,598 -19,563 -
-
NP to SH 17,991 16,040 18,778 15,349 -12,902 -14,627 -19,540 -
-
Tax Rate 5.97% 5.74% 7.65% 3.19% - - - -
Total Cost 26,444 25,896 25,029 21,249 50,268 50,098 50,146 -34.70%
-
Net Worth 291,899 276,064 275,647 273,146 266,174 258,455 242,907 13.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,303 6,303 6,303 6,303 2,120 2,120 2,120 106.62%
Div Payout % 35.04% 39.30% 33.57% 41.07% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 291,899 276,064 275,647 273,146 266,174 258,455 242,907 13.01%
NOSH 207,021 207,567 208,823 210,112 211,249 211,848 213,076 -1.90%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 40.49% 38.25% 42.87% 41.94% -34.45% -41.12% -63.97% -
ROE 6.16% 5.81% 6.81% 5.62% -4.85% -5.66% -8.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.46 20.20 20.98 17.42 17.70 16.76 14.35 30.74%
EPS 8.69 7.73 8.99 7.31 -6.11 -6.90 -9.17 -
DPS 3.00 3.00 3.00 3.00 1.00 1.00 1.00 107.86%
NAPS 1.41 1.33 1.32 1.30 1.26 1.22 1.14 15.20%
Adjusted Per Share Value based on latest NOSH - 210,112
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.81 19.64 20.51 17.14 17.51 16.62 14.32 28.26%
EPS 8.42 7.51 8.79 7.19 -6.04 -6.85 -9.15 -
DPS 2.95 2.95 2.95 2.95 0.99 0.99 0.99 106.93%
NAPS 1.3668 1.2927 1.2907 1.279 1.2464 1.2102 1.1374 13.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.66 0.66 0.62 0.60 0.65 0.50 -
P/RPS 3.17 3.27 3.15 3.56 3.39 3.88 3.48 -6.02%
P/EPS 7.82 8.54 7.34 8.49 -9.82 -9.41 -5.45 -
EY 12.78 11.71 13.62 11.78 -10.18 -10.62 -18.34 -
DY 4.41 4.55 4.55 4.84 1.67 1.54 2.00 69.32%
P/NAPS 0.48 0.50 0.50 0.48 0.48 0.53 0.44 5.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 25/05/10 24/02/10 17/11/09 20/08/09 21/05/09 -
Price 0.75 0.70 0.61 0.62 0.60 0.64 0.62 -
P/RPS 3.49 3.46 2.91 3.56 3.39 3.82 4.32 -13.24%
P/EPS 8.63 9.06 6.78 8.49 -9.82 -9.27 -6.76 -
EY 11.59 11.04 14.74 11.78 -10.18 -10.79 -14.79 -
DY 4.00 4.29 4.92 4.84 1.67 1.56 1.61 83.33%
P/NAPS 0.53 0.53 0.46 0.48 0.48 0.52 0.54 -1.23%

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