[APEX] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 109.92%
YoY- 39.83%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 34,214 41,602 76,726 62,416 48,368 55,414 44,726 -4.36%
PBT 11,804 15,752 38,842 26,136 18,604 25,844 16,892 -5.79%
Tax -3,762 -3,332 -6,408 -4,926 -3,436 -6,246 -3,764 -0.00%
NP 8,042 12,420 32,434 21,210 15,168 19,598 13,128 -7.83%
-
NP to SH 8,042 12,420 32,434 21,210 15,168 19,598 13,128 -7.83%
-
Tax Rate 31.87% 21.15% 16.50% 18.85% 18.47% 24.17% 22.28% -
Total Cost 26,172 29,182 44,292 41,206 33,200 35,816 31,598 -3.08%
-
Net Worth 280,251 273,970 295,960 277,798 308,226 295,001 275,398 0.29%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 64,889 - - -
Div Payout % - - - - 427.81% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 280,251 273,970 295,960 277,798 308,226 295,001 275,398 0.29%
NOSH 203,080 202,941 202,712 202,772 202,780 206,294 207,066 -0.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 23.50% 29.85% 42.27% 33.98% 31.36% 35.37% 29.35% -
ROE 2.87% 4.53% 10.96% 7.64% 4.92% 6.64% 4.77% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.85 20.50 37.85 30.78 23.85 26.86 21.60 -4.05%
EPS 3.96 6.12 16.00 10.46 7.48 9.50 6.34 -7.53%
DPS 0.00 0.00 0.00 0.00 32.00 0.00 0.00 -
NAPS 1.38 1.35 1.46 1.37 1.52 1.43 1.33 0.61%
Adjusted Per Share Value based on latest NOSH - 202,481
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.02 19.48 35.93 29.23 22.65 25.95 20.94 -4.36%
EPS 3.77 5.82 15.19 9.93 7.10 9.18 6.15 -7.82%
DPS 0.00 0.00 0.00 0.00 30.38 0.00 0.00 -
NAPS 1.3123 1.2829 1.3858 1.3008 1.4433 1.3813 1.2895 0.29%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.65 1.39 1.60 1.18 1.03 0.86 0.66 -
P/RPS 9.79 6.78 4.23 3.83 4.32 3.20 3.06 21.36%
P/EPS 41.67 22.71 10.00 11.28 13.77 9.05 10.41 25.98%
EY 2.40 4.40 10.00 8.86 7.26 11.05 9.61 -20.62%
DY 0.00 0.00 0.00 0.00 31.07 0.00 0.00 -
P/NAPS 1.20 1.03 1.10 0.86 0.68 0.60 0.50 15.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 13/08/14 20/08/13 28/08/12 25/08/11 23/08/10 -
Price 1.68 1.45 1.40 1.26 1.24 0.77 0.70 -
P/RPS 9.97 7.07 3.70 4.09 5.20 2.87 3.24 20.58%
P/EPS 42.42 23.69 8.75 12.05 16.58 8.11 11.04 25.12%
EY 2.36 4.22 11.43 8.30 6.03 12.34 9.06 -20.06%
DY 0.00 0.00 0.00 0.00 25.81 0.00 0.00 -
P/NAPS 1.22 1.07 0.96 0.92 0.82 0.54 0.53 14.89%

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