[APEX] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.3%
YoY- 62.66%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 34,105 26,268 26,822 128,808 50,440 71,891 98,978 -16.26%
PBT 14,842 11,562 4,442 20,660 10,567 -2,245 9,024 8.64%
Tax -2,440 -1,802 -1,322 -5,312 -1,174 -337 -5,432 -12.48%
NP 12,402 9,760 3,120 15,348 9,393 -2,582 3,592 22.92%
-
NP to SH 12,402 9,760 3,382 11,578 7,118 -3,003 4,531 18.26%
-
Tax Rate 16.44% 15.59% 29.76% 25.71% 11.11% - 60.20% -
Total Cost 21,703 16,508 23,702 113,460 41,047 74,473 95,386 -21.85%
-
Net Worth 291,933 266,181 265,880 269,156 253,317 261,963 331,733 -2.10%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 291,933 266,181 265,880 269,156 253,317 261,963 331,733 -2.10%
NOSH 207,045 211,255 212,704 213,616 209,352 212,978 269,702 -4.30%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 36.36% 37.16% 11.63% 11.92% 18.62% -3.59% 3.63% -
ROE 4.25% 3.67% 1.27% 4.30% 2.81% -1.15% 1.37% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.47 12.43 12.61 60.30 24.09 33.76 36.70 -12.49%
EPS 5.99 4.62 1.59 5.42 3.40 -1.41 1.68 23.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.26 1.25 1.26 1.21 1.23 1.23 2.30%
Adjusted Per Share Value based on latest NOSH - 214,495
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.97 12.30 12.56 60.31 23.62 33.66 46.35 -16.26%
EPS 5.81 4.57 1.58 5.42 3.33 -1.41 2.12 18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.367 1.2464 1.245 1.2603 1.1861 1.2266 1.5533 -2.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.68 0.60 0.61 0.74 0.52 0.45 0.57 -
P/RPS 4.13 4.83 4.84 1.23 2.16 1.33 1.55 17.73%
P/EPS 11.35 12.99 38.36 13.65 15.29 -31.91 33.93 -16.67%
EY 8.81 7.70 2.61 7.32 6.54 -3.13 2.95 19.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.49 0.59 0.43 0.37 0.46 0.71%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 17/11/09 25/11/08 29/11/07 22/11/06 23/11/05 24/11/04 -
Price 0.75 0.60 0.56 0.73 0.59 0.44 0.57 -
P/RPS 4.55 4.83 4.44 1.21 2.45 1.30 1.55 19.64%
P/EPS 12.52 12.99 35.22 13.47 17.35 -31.21 33.93 -15.30%
EY 7.99 7.70 2.84 7.42 5.76 -3.20 2.95 18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.45 0.58 0.49 0.36 0.46 2.38%

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