[APEX] QoQ TTM 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- 2.89%
YoY- 22.23%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,002 47,846 49,725 51,369 53,857 53,067 50,593 -4.77%
PBT 32,778 19,884 21,496 23,504 23,115 23,152 20,541 36.43%
Tax -3,678 -3,743 -4,572 -5,148 -5,275 -4,899 -4,395 -11.16%
NP 29,100 16,141 16,924 18,356 17,840 18,253 16,146 47.94%
-
NP to SH 29,100 16,141 16,924 18,356 17,840 18,253 16,146 47.94%
-
Tax Rate 11.22% 18.82% 21.27% 21.90% 22.82% 21.16% 21.40% -
Total Cost 17,902 31,705 32,801 33,013 36,017 34,814 34,447 -35.28%
-
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 8,188 8,188 8,188 8,188 6,226 6,226 6,226 19.97%
Div Payout % 28.14% 50.73% 48.38% 44.61% 34.90% 34.11% 38.56% -
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 61.91% 33.74% 34.04% 35.73% 33.12% 34.40% 31.91% -
ROE 9.77% 5.24% 5.72% 6.36% 6.36% 6.19% 5.53% -
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 23.19 23.61 24.38 25.09 26.31 25.75 24.41 -3.35%
EPS 14.36 7.96 8.30 8.97 8.71 8.86 7.79 50.17%
DPS 4.00 4.00 4.00 4.00 3.00 3.00 3.00 21.07%
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 23.28 23.70 24.63 25.45 26.68 26.29 25.06 -4.78%
EPS 14.42 8.00 8.38 9.09 8.84 9.04 8.00 47.95%
DPS 4.06 4.06 4.06 4.06 3.08 3.08 3.08 20.16%
NAPS 1.476 1.5262 1.4648 1.4299 1.3894 1.4602 1.4475 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 5.05 4.36 3.44 3.35 2.85 3.34 3.28 33.23%
P/EPS 8.15 12.93 10.12 9.37 8.61 9.71 10.27 -14.24%
EY 12.27 7.73 9.88 10.68 11.62 10.30 9.74 16.59%
DY 3.42 3.88 4.76 4.76 4.00 3.49 3.75 -5.94%
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 4.87 5.25 3.28 3.19 3.08 2.99 3.40 26.98%
P/EPS 7.87 15.57 9.64 8.92 9.29 8.70 10.65 -18.21%
EY 12.71 6.42 10.37 11.21 10.76 11.50 9.39 22.29%
DY 3.54 3.23 5.00 5.00 3.70 3.90 3.61 -1.29%
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