[APEX] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -61.27%
YoY- -36.15%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 32,148 41,612 73,644 42,120 51,564 58,140 46,660 -6.01%
PBT 9,432 16,600 54,796 13,464 20,936 28,968 21,508 -12.82%
Tax -3,304 -3,612 -7,700 -3,360 -5,112 -7,416 -4,468 -4.90%
NP 6,128 12,988 47,096 10,104 15,824 21,552 17,040 -15.65%
-
NP to SH 6,128 12,988 47,096 10,104 15,824 21,552 17,040 -15.65%
-
Tax Rate 35.03% 21.76% 14.05% 24.96% 24.42% 25.60% 20.77% -
Total Cost 26,020 28,624 26,548 32,016 35,740 36,588 29,620 -2.13%
-
Net Worth 286,242 282,083 291,816 272,808 295,680 292,195 275,647 0.63%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 286,242 282,083 291,816 272,808 295,680 292,195 275,647 0.63%
NOSH 201,578 202,937 202,650 202,080 203,917 207,230 208,823 -0.58%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.06% 31.21% 63.95% 23.99% 30.69% 37.07% 36.52% -
ROE 2.14% 4.60% 16.14% 3.70% 5.35% 7.38% 6.18% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.95 20.50 36.34 20.84 25.29 28.06 22.34 -5.45%
EPS 3.04 6.40 23.24 5.00 7.76 10.40 8.16 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.39 1.44 1.35 1.45 1.41 1.32 1.22%
Adjusted Per Share Value based on latest NOSH - 202,080
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.05 19.48 34.48 19.72 24.14 27.22 21.85 -6.01%
EPS 2.87 6.08 22.05 4.73 7.41 10.09 7.98 -15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3403 1.3208 1.3664 1.2774 1.3845 1.3682 1.2907 0.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.67 1.42 1.38 1.14 0.84 0.80 0.66 -
P/RPS 10.47 6.93 3.80 5.47 3.32 2.85 2.95 23.48%
P/EPS 54.93 22.19 5.94 22.80 10.82 7.69 8.09 37.56%
EY 1.82 4.51 16.84 4.39 9.24 13.00 12.36 -27.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.02 0.96 0.84 0.58 0.57 0.50 15.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 27/05/15 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 -
Price 1.66 1.43 1.51 1.20 0.80 0.83 0.61 -
P/RPS 10.41 6.97 4.16 5.76 3.16 2.96 2.73 24.96%
P/EPS 54.61 22.34 6.50 24.00 10.31 7.98 7.48 39.23%
EY 1.83 4.48 15.39 4.17 9.70 12.53 13.38 -28.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.03 1.05 0.89 0.55 0.59 0.46 16.81%

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