[APEX] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 117.24%
YoY- -23.83%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 51,564 58,140 46,660 17,824 47,256 148,124 72,436 -5.50%
PBT 20,936 28,968 21,508 3,588 6,256 34,992 6,892 20.32%
Tax -5,112 -7,416 -4,468 -264 -2,764 -8,176 -868 34.34%
NP 15,824 21,552 17,040 3,324 3,492 26,816 6,024 17.44%
-
NP to SH 15,824 21,552 17,040 3,324 4,364 20,068 4,856 21.73%
-
Tax Rate 24.42% 25.60% 20.77% 7.36% 44.18% 23.37% 12.59% -
Total Cost 35,740 36,588 29,620 14,500 43,764 121,308 66,412 -9.80%
-
Net Worth 295,680 292,195 275,647 242,907 269,541 259,211 238,613 3.63%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 295,680 292,195 275,647 242,907 269,541 259,211 238,613 3.63%
NOSH 203,917 207,230 208,823 213,076 213,921 209,041 209,310 -0.43%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 30.69% 37.07% 36.52% 18.65% 7.39% 18.10% 8.32% -
ROE 5.35% 7.38% 6.18% 1.37% 1.62% 7.74% 2.04% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.29 28.06 22.34 8.37 22.09 70.86 34.61 -5.09%
EPS 7.76 10.40 8.16 1.56 2.04 9.60 2.32 22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.41 1.32 1.14 1.26 1.24 1.14 4.08%
Adjusted Per Share Value based on latest NOSH - 213,076
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.14 27.22 21.85 8.35 22.13 69.36 33.92 -5.50%
EPS 7.41 10.09 7.98 1.56 2.04 9.40 2.27 21.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3845 1.3682 1.2907 1.1374 1.2621 1.2137 1.1173 3.63%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.84 0.80 0.66 0.50 0.79 0.87 0.45 -
P/RPS 3.32 2.85 2.95 5.98 3.58 1.23 1.30 16.89%
P/EPS 10.82 7.69 8.09 32.05 38.73 9.06 19.40 -9.26%
EY 9.24 13.00 12.36 3.12 2.58 11.03 5.16 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.50 0.44 0.63 0.70 0.39 6.83%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 25/05/10 21/05/09 27/05/08 29/05/07 07/06/06 -
Price 0.80 0.83 0.61 0.62 0.74 0.76 0.50 -
P/RPS 3.16 2.96 2.73 7.41 3.35 1.07 1.44 13.98%
P/EPS 10.31 7.98 7.48 39.74 36.27 7.92 21.55 -11.55%
EY 9.70 12.53 13.38 2.52 2.76 12.63 4.64 13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.46 0.54 0.59 0.61 0.44 3.78%

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