[APEX] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 606.74%
YoY- 381.39%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 24,184 27,707 22,363 17,025 19,466 77,065 35,692 -6.27%
PBT 9,302 12,922 8,446 7,283 1,990 15,758 8,692 1.13%
Tax -1,718 -3,123 -1,882 -1,410 -1,040 -3,722 -677 16.77%
NP 7,584 9,799 6,564 5,873 950 12,036 8,015 -0.91%
-
NP to SH 7,584 9,799 6,564 5,873 1,220 9,240 5,945 4.13%
-
Tax Rate 18.47% 24.17% 22.28% 19.36% 52.26% 23.62% 7.79% -
Total Cost 16,600 17,908 15,799 11,152 18,516 65,029 27,677 -8.15%
-
Net Worth 308,226 295,001 275,398 258,666 271,824 264,000 258,386 2.98%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 32,444 - - - - - - -
Div Payout % 427.81% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 308,226 295,001 275,398 258,666 271,824 264,000 258,386 2.98%
NOSH 202,780 206,294 207,066 212,021 214,035 209,523 210,070 -0.58%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 31.36% 35.37% 29.35% 34.50% 4.88% 15.62% 22.46% -
ROE 2.46% 3.32% 2.38% 2.27% 0.45% 3.50% 2.30% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.93 13.43 10.80 8.03 9.09 36.78 16.99 -5.71%
EPS 3.74 4.75 3.17 2.77 0.57 4.41 2.83 4.75%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.43 1.33 1.22 1.27 1.26 1.23 3.58%
Adjusted Per Share Value based on latest NOSH - 211,848
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.32 12.97 10.47 7.97 9.11 36.09 16.71 -6.27%
EPS 3.55 4.59 3.07 2.75 0.57 4.33 2.78 4.15%
DPS 15.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4433 1.3813 1.2895 1.2112 1.2728 1.2362 1.2099 2.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 0.86 0.66 0.65 0.69 0.87 0.52 -
P/RPS 8.64 6.40 6.11 8.09 7.59 2.37 3.06 18.86%
P/EPS 27.54 18.11 20.82 23.47 121.05 19.73 18.37 6.97%
EY 3.63 5.52 4.80 4.26 0.83 5.07 5.44 -6.51%
DY 15.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.50 0.53 0.54 0.69 0.42 8.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 23/08/10 20/08/09 20/08/08 20/08/07 25/08/06 -
Price 1.24 0.77 0.70 0.64 0.61 0.73 0.50 -
P/RPS 10.40 5.73 6.48 7.97 6.71 1.98 2.94 23.41%
P/EPS 33.16 16.21 22.08 23.10 107.02 16.55 17.67 11.05%
EY 3.02 6.17 4.53 4.33 0.93 6.04 5.66 -9.93%
DY 12.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.54 0.53 0.52 0.48 0.58 0.41 12.23%

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