[APEX] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -10.69%
YoY- 137.59%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 37,941 70,342 111,729 144,111 169,328 149,898 115,903 -52.34%
PBT -18,187 18,027 20,477 27,061 34,245 26,106 23,079 -
Tax -1,334 1,318 10 -1,319 -2,672 -7,198 -6,105 -63.55%
NP -19,521 19,345 20,487 25,742 31,573 18,908 16,974 -
-
NP to SH -19,280 28,532 28,708 32,802 36,728 14,463 13,298 -
-
Tax Rate - -7.31% -0.05% 4.87% 7.80% 27.57% 26.45% -
Total Cost 57,462 50,997 91,242 118,369 137,755 130,990 98,929 -30.26%
-
Net Worth 235,396 264,950 273,050 269,541 277,694 270,264 263,414 -7.19%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,120 4,272 4,272 4,272 4,272 2,096 2,096 0.75%
Div Payout % 0.00% 14.97% 14.88% 13.02% 11.63% 14.49% 15.76% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 235,396 264,950 273,050 269,541 277,694 270,264 263,414 -7.19%
NOSH 212,068 211,960 215,000 213,921 213,610 214,495 209,059 0.95%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -51.45% 27.50% 18.34% 17.86% 18.65% 12.61% 14.65% -
ROE -8.19% 10.77% 10.51% 12.17% 13.23% 5.35% 5.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.89 33.19 51.97 67.37 79.27 69.88 55.44 -52.79%
EPS -9.09 13.46 13.35 15.33 17.19 6.74 6.36 -
DPS 1.00 2.00 2.00 2.00 2.00 0.98 1.00 0.00%
NAPS 1.11 1.25 1.27 1.26 1.30 1.26 1.26 -8.06%
Adjusted Per Share Value based on latest NOSH - 213,921
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.77 32.94 52.32 67.48 79.29 70.19 54.27 -52.33%
EPS -9.03 13.36 13.44 15.36 17.20 6.77 6.23 -
DPS 0.99 2.00 2.00 2.00 2.00 0.98 0.98 0.67%
NAPS 1.1022 1.2406 1.2785 1.2621 1.3003 1.2655 1.2334 -7.19%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.61 0.69 0.79 0.78 0.74 0.87 -
P/RPS 2.79 1.84 1.33 1.17 0.98 1.06 1.57 46.45%
P/EPS -5.50 4.53 5.17 5.15 4.54 10.97 13.68 -
EY -18.18 22.07 19.35 19.41 22.04 9.11 7.31 -
DY 2.00 3.28 2.90 2.53 2.56 1.32 1.15 44.37%
P/NAPS 0.45 0.49 0.54 0.63 0.60 0.59 0.69 -24.69%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 25/11/08 20/08/08 27/05/08 20/02/08 29/11/07 20/08/07 -
Price 0.55 0.56 0.61 0.74 0.79 0.73 0.73 -
P/RPS 3.07 1.69 1.17 1.10 1.00 1.04 1.32 75.09%
P/EPS -6.05 4.16 4.57 4.83 4.59 10.83 11.48 -
EY -16.53 24.04 21.89 20.72 21.76 9.24 8.71 -
DY 1.82 3.57 3.28 2.70 2.53 1.34 1.37 20.74%
P/NAPS 0.50 0.45 0.48 0.59 0.61 0.58 0.58 -9.38%

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