[APEX] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -9.07%
YoY- 49.28%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 76,726 62,416 48,368 55,414 44,726 34,050 38,932 11.96%
PBT 38,842 26,136 18,604 25,844 16,892 14,566 3,980 46.15%
Tax -6,408 -4,926 -3,436 -6,246 -3,764 -2,820 -2,080 20.61%
NP 32,434 21,210 15,168 19,598 13,128 11,746 1,900 60.42%
-
NP to SH 32,434 21,210 15,168 19,598 13,128 11,746 2,440 53.88%
-
Tax Rate 16.50% 18.85% 18.47% 24.17% 22.28% 19.36% 52.26% -
Total Cost 44,292 41,206 33,200 35,816 31,598 22,304 37,032 3.02%
-
Net Worth 295,960 277,798 308,226 295,001 275,398 258,666 271,824 1.42%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 64,889 - - - - -
Div Payout % - - 427.81% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 295,960 277,798 308,226 295,001 275,398 258,666 271,824 1.42%
NOSH 202,712 202,772 202,780 206,294 207,066 212,021 214,035 -0.90%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 42.27% 33.98% 31.36% 35.37% 29.35% 34.50% 4.88% -
ROE 10.96% 7.64% 4.92% 6.64% 4.77% 4.54% 0.90% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 37.85 30.78 23.85 26.86 21.60 16.06 18.19 12.98%
EPS 16.00 10.46 7.48 9.50 6.34 5.54 1.14 55.27%
DPS 0.00 0.00 32.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.37 1.52 1.43 1.33 1.22 1.27 2.34%
Adjusted Per Share Value based on latest NOSH - 206,121
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 35.93 29.23 22.65 25.95 20.94 15.94 18.23 11.96%
EPS 15.19 9.93 7.10 9.18 6.15 5.50 1.14 53.94%
DPS 0.00 0.00 30.38 0.00 0.00 0.00 0.00 -
NAPS 1.3858 1.3008 1.4433 1.3813 1.2895 1.2112 1.2728 1.42%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.60 1.18 1.03 0.86 0.66 0.65 0.69 -
P/RPS 4.23 3.83 4.32 3.20 3.06 4.05 3.79 1.84%
P/EPS 10.00 11.28 13.77 9.05 10.41 11.73 60.53 -25.91%
EY 10.00 8.86 7.26 11.05 9.61 8.52 1.65 35.00%
DY 0.00 0.00 31.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.86 0.68 0.60 0.50 0.53 0.54 12.58%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 13/08/14 20/08/13 28/08/12 25/08/11 23/08/10 20/08/09 20/08/08 -
Price 1.40 1.26 1.24 0.77 0.70 0.64 0.61 -
P/RPS 3.70 4.09 5.20 2.87 3.24 3.99 3.35 1.66%
P/EPS 8.75 12.05 16.58 8.11 11.04 11.55 53.51 -26.04%
EY 11.43 8.30 6.03 12.34 9.06 8.66 1.87 35.19%
DY 0.00 0.00 25.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.92 0.82 0.54 0.53 0.52 0.48 12.24%

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