[APEX] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.79%
YoY- 188.59%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 47,829 53,652 45,473 35,024 35,762 171,744 67,253 -5.51%
PBT 38,073 25,708 19,789 15,416 5,922 27,546 14,089 18.00%
Tax -3,449 -5,409 -3,253 -2,402 -1,762 -7,082 -1,565 14.06%
NP 34,624 20,298 16,536 13,013 4,160 20,464 12,524 18.45%
-
NP to SH 34,624 20,298 16,536 13,013 4,509 15,437 9,490 24.05%
-
Tax Rate 9.06% 21.04% 16.44% 15.58% 29.75% 25.71% 11.11% -
Total Cost 13,205 33,353 28,937 22,010 31,602 151,280 54,729 -21.08%
-
Net Worth 297,993 280,711 291,933 266,181 265,880 269,156 253,317 2.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 297,993 280,711 291,933 266,181 265,880 269,156 253,317 2.74%
NOSH 202,716 204,899 207,045 211,255 212,704 213,616 209,352 -0.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 72.39% 37.83% 36.36% 37.16% 11.63% 11.92% 18.62% -
ROE 11.62% 7.23% 5.66% 4.89% 1.70% 5.74% 3.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.59 26.18 21.96 16.58 16.81 80.40 32.12 -5.00%
EPS 17.08 9.91 7.99 6.16 2.12 7.23 4.53 24.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.41 1.26 1.25 1.26 1.21 3.29%
Adjusted Per Share Value based on latest NOSH - 211,249
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.40 25.12 21.29 16.40 16.75 80.42 31.49 -5.51%
EPS 16.21 9.50 7.74 6.09 2.11 7.23 4.44 24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3953 1.3144 1.367 1.2464 1.245 1.2603 1.1861 2.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.17 0.75 0.68 0.60 0.61 0.74 0.52 -
P/RPS 4.96 2.86 3.10 3.62 3.63 0.92 1.62 20.48%
P/EPS 6.85 7.57 8.51 9.74 28.77 10.24 11.47 -8.22%
EY 14.60 13.21 11.75 10.27 3.48 9.77 8.72 8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 0.48 0.48 0.49 0.59 0.43 10.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 29/11/07 22/11/06 -
Price 1.13 0.81 0.75 0.60 0.56 0.73 0.59 -
P/RPS 4.79 3.09 3.41 3.62 3.33 0.91 1.84 17.27%
P/EPS 6.62 8.18 9.39 9.74 26.42 10.10 13.01 -10.64%
EY 15.12 12.23 10.65 10.27 3.79 9.90 7.68 11.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.53 0.48 0.45 0.58 0.49 7.81%

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