[APEX] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 55.36%
YoY- 22.75%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 60,934 50,075 35,872 40,239 34,105 26,268 26,822 14.64%
PBT 29,260 20,828 28,555 19,281 14,842 11,562 4,442 36.89%
Tax -5,034 -4,025 -2,587 -4,057 -2,440 -1,802 -1,322 24.94%
NP 24,226 16,803 25,968 15,224 12,402 9,760 3,120 40.69%
-
NP to SH 24,226 16,803 25,968 15,224 12,402 9,760 3,382 38.82%
-
Tax Rate 17.20% 19.32% 9.06% 21.04% 16.44% 15.59% 29.76% -
Total Cost 36,708 33,272 9,904 25,015 21,703 16,508 23,702 7.55%
-
Net Worth 287,873 277,685 297,993 280,711 291,933 266,181 265,880 1.33%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 287,873 277,685 297,993 280,711 291,933 266,181 265,880 1.33%
NOSH 202,728 202,689 202,716 204,899 207,045 211,255 212,704 -0.79%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 39.76% 33.56% 72.39% 37.83% 36.36% 37.16% 11.63% -
ROE 8.42% 6.05% 8.71% 5.42% 4.25% 3.67% 1.27% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.06 24.71 17.70 19.64 16.47 12.43 12.61 15.57%
EPS 11.95 8.29 12.81 7.43 5.99 4.62 1.59 39.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.37 1.47 1.37 1.41 1.26 1.25 2.14%
Adjusted Per Share Value based on latest NOSH - 204,716
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 28.53 23.45 16.80 18.84 15.97 12.30 12.56 14.64%
EPS 11.34 7.87 12.16 7.13 5.81 4.57 1.58 38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.348 1.3002 1.3953 1.3144 1.367 1.2464 1.245 1.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.54 1.17 1.17 0.75 0.68 0.60 0.61 -
P/RPS 5.12 4.74 6.61 3.82 4.13 4.83 4.84 0.94%
P/EPS 12.89 14.11 9.13 10.09 11.35 12.99 38.36 -16.61%
EY 7.76 7.09 10.95 9.91 8.81 7.70 2.61 19.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.85 0.80 0.55 0.48 0.48 0.49 14.07%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 -
Price 1.50 1.19 1.13 0.81 0.75 0.60 0.56 -
P/RPS 4.99 4.82 6.39 4.12 4.55 4.83 4.44 1.96%
P/EPS 12.55 14.35 8.82 10.90 12.52 12.99 35.22 -15.79%
EY 7.97 6.97 11.34 9.17 7.99 7.70 2.84 18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.87 0.77 0.59 0.53 0.48 0.45 15.34%

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