[APEX] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.35%
YoY- 42.12%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 61,579 54,400 45,015 47,376 47,002 47,846 49,725 15.30%
PBT 22,053 33,546 27,912 29,780 32,778 19,884 21,496 1.71%
Tax -5,131 -4,438 -3,255 -3,693 -3,678 -3,743 -4,572 7.98%
NP 16,922 29,108 24,657 26,087 29,100 16,141 16,924 -0.00%
-
NP to SH 16,922 29,108 24,657 26,087 29,100 16,141 16,924 -0.00%
-
Tax Rate 23.27% 13.23% 11.66% 12.40% 11.22% 18.82% 21.27% -
Total Cost 44,657 25,292 20,358 21,289 17,902 31,705 32,801 22.81%
-
Net Worth 277,492 277,399 272,808 264,000 297,954 308,075 295,680 -4.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,000 10,000 10,000 10,000 8,188 8,188 8,188 14.24%
Div Payout % 59.09% 34.35% 40.56% 38.33% 28.14% 50.73% 48.38% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 277,492 277,399 272,808 264,000 297,954 308,075 295,680 -4.14%
NOSH 202,549 202,481 202,080 200,000 202,690 202,681 203,917 -0.44%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.48% 53.51% 54.78% 55.06% 61.91% 33.74% 34.04% -
ROE 6.10% 10.49% 9.04% 9.88% 9.77% 5.24% 5.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.40 26.87 22.28 23.69 23.19 23.61 24.38 15.83%
EPS 8.35 14.38 12.20 13.04 14.36 7.96 8.30 0.40%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 4.00 16.02%
NAPS 1.37 1.37 1.35 1.32 1.47 1.52 1.45 -3.70%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.83 25.47 21.08 22.18 22.01 22.40 23.28 15.30%
EPS 7.92 13.63 11.55 12.22 13.63 7.56 7.92 0.00%
DPS 4.68 4.68 4.68 4.68 3.83 3.83 3.83 14.28%
NAPS 1.2993 1.2989 1.2774 1.2362 1.3952 1.4426 1.3845 -4.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.17 1.18 1.14 1.10 1.17 1.03 0.84 -
P/RPS 3.85 4.39 5.12 4.64 5.05 4.36 3.44 7.78%
P/EPS 14.00 8.21 9.34 8.43 8.15 12.93 10.12 24.13%
EY 7.14 12.18 10.70 11.86 12.27 7.73 9.88 -19.45%
DY 4.27 4.24 4.39 4.55 3.42 3.88 4.76 -6.98%
P/NAPS 0.85 0.86 0.84 0.83 0.80 0.68 0.58 28.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 28/05/13 21/02/13 20/11/12 28/08/12 22/05/12 -
Price 1.19 1.26 1.20 1.10 1.13 1.24 0.80 -
P/RPS 3.91 4.69 5.39 4.64 4.87 5.25 3.28 12.41%
P/EPS 14.24 8.76 9.83 8.43 7.87 15.57 9.64 29.67%
EY 7.02 11.41 10.17 11.86 12.71 6.42 10.37 -22.88%
DY 4.20 3.97 4.17 4.55 3.54 3.23 5.00 -10.96%
P/NAPS 0.87 0.92 0.89 0.83 0.77 0.82 0.55 35.72%

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