[APEX] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.95%
YoY- 179.61%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,376 51,369 47,723 36,598 37,941 169,328 74,530 -7.26%
PBT 29,780 23,504 18,676 15,854 -18,187 34,245 16,013 10.88%
Tax -3,693 -5,148 -3,658 -505 -1,334 -2,672 -3,060 3.18%
NP 26,087 18,356 15,018 15,349 -19,521 31,573 12,953 12.36%
-
NP to SH 26,087 18,356 15,018 15,349 -19,280 36,728 10,003 17.30%
-
Tax Rate 12.40% 21.90% 19.59% 3.19% - 7.80% 19.11% -
Total Cost 21,289 33,013 32,705 21,249 57,462 137,755 61,577 -16.20%
-
Net Worth 267,569 284,446 296,197 273,338 239,520 277,534 259,696 0.49%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 42,567 8,185 6,213 6,307 2,119 4,269 2,094 65.12%
Div Payout % 163.18% 44.59% 41.38% 41.10% 0.00% 11.63% 20.94% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 267,569 284,446 296,197 273,338 239,520 277,534 259,696 0.49%
NOSH 202,703 204,637 207,131 210,260 211,965 213,488 209,432 -0.54%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 55.06% 35.73% 31.47% 41.94% -51.45% 18.65% 17.38% -
ROE 9.75% 6.45% 5.07% 5.62% -8.05% 13.23% 3.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.37 25.10 23.04 17.41 17.90 79.31 35.59 -6.76%
EPS 12.87 8.97 7.25 7.31 -9.09 17.20 4.77 17.97%
DPS 21.00 4.00 3.00 3.00 1.00 2.00 1.00 66.02%
NAPS 1.32 1.39 1.43 1.30 1.13 1.30 1.24 1.04%
Adjusted Per Share Value based on latest NOSH - 210,112
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.18 24.05 22.35 17.14 17.77 79.29 34.90 -7.27%
EPS 12.22 8.60 7.03 7.19 -9.03 17.20 4.68 17.32%
DPS 19.93 3.83 2.91 2.95 0.99 2.00 0.98 65.13%
NAPS 1.2529 1.3319 1.3869 1.2799 1.1215 1.2995 1.216 0.49%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 0.84 0.77 0.62 0.50 0.78 0.62 -
P/RPS 4.71 3.35 3.34 3.56 2.79 0.98 1.74 18.03%
P/EPS 8.55 9.36 10.62 8.49 -5.50 4.53 12.98 -6.71%
EY 11.70 10.68 9.42 11.77 -18.19 22.06 7.70 7.21%
DY 19.09 4.76 3.90 4.84 2.00 2.56 1.61 50.95%
P/NAPS 0.83 0.60 0.54 0.48 0.44 0.60 0.50 8.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 24/02/10 23/02/09 20/02/08 13/02/07 -
Price 1.10 0.80 0.77 0.62 0.55 0.79 0.85 -
P/RPS 4.71 3.19 3.34 3.56 3.07 1.00 2.39 11.95%
P/EPS 8.55 8.92 10.62 8.49 -6.05 4.59 17.80 -11.49%
EY 11.70 11.21 9.42 11.77 -16.54 21.78 5.62 12.98%
DY 19.09 5.00 3.90 4.84 1.82 2.53 1.18 58.96%
P/NAPS 0.83 0.58 0.54 0.48 0.49 0.61 0.69 3.12%

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