[APEX] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.18%
YoY- 188.59%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 35,872 40,239 34,105 26,268 26,822 128,808 50,440 -5.51%
PBT 28,555 19,281 14,842 11,562 4,442 20,660 10,567 18.00%
Tax -2,587 -4,057 -2,440 -1,802 -1,322 -5,312 -1,174 14.06%
NP 25,968 15,224 12,402 9,760 3,120 15,348 9,393 18.45%
-
NP to SH 25,968 15,224 12,402 9,760 3,382 11,578 7,118 24.04%
-
Tax Rate 9.06% 21.04% 16.44% 15.59% 29.76% 25.71% 11.11% -
Total Cost 9,904 25,015 21,703 16,508 23,702 113,460 41,047 -21.08%
-
Net Worth 297,993 280,711 291,933 266,181 265,880 269,156 253,317 2.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 297,993 280,711 291,933 266,181 265,880 269,156 253,317 2.74%
NOSH 202,716 204,899 207,045 211,255 212,704 213,616 209,352 -0.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 72.39% 37.83% 36.36% 37.16% 11.63% 11.92% 18.62% -
ROE 8.71% 5.42% 4.25% 3.67% 1.27% 4.30% 2.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.70 19.64 16.47 12.43 12.61 60.30 24.09 -5.00%
EPS 12.81 7.43 5.99 4.62 1.59 5.42 3.40 24.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.41 1.26 1.25 1.26 1.21 3.29%
Adjusted Per Share Value based on latest NOSH - 211,249
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.80 18.84 15.97 12.30 12.56 60.31 23.62 -5.51%
EPS 12.16 7.13 5.81 4.57 1.58 5.42 3.33 24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3953 1.3144 1.367 1.2464 1.245 1.2603 1.1861 2.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.17 0.75 0.68 0.60 0.61 0.74 0.52 -
P/RPS 6.61 3.82 4.13 4.83 4.84 1.23 2.16 20.47%
P/EPS 9.13 10.09 11.35 12.99 38.36 13.65 15.29 -8.22%
EY 10.95 9.91 8.81 7.70 2.61 7.32 6.54 8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 0.48 0.48 0.49 0.59 0.43 10.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 29/11/07 22/11/06 -
Price 1.13 0.81 0.75 0.60 0.56 0.73 0.59 -
P/RPS 6.39 4.12 4.55 4.83 4.44 1.21 2.45 17.30%
P/EPS 8.82 10.90 12.52 12.99 35.22 13.47 17.35 -10.65%
EY 11.34 9.17 7.99 7.70 2.84 7.42 5.76 11.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.53 0.48 0.45 0.58 0.49 7.81%

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