[APEX] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -14.58%
YoY- 209.66%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 54,400 47,846 53,067 41,936 35,500 111,729 115,903 -11.83%
PBT 33,546 19,884 23,152 17,017 -12,894 20,477 23,079 6.42%
Tax -4,438 -3,743 -4,899 -977 -1,704 10 -6,105 -5.17%
NP 29,108 16,141 18,253 16,040 -14,598 20,487 16,974 9.39%
-
NP to SH 29,108 16,141 18,253 16,040 -14,627 28,708 13,298 13.93%
-
Tax Rate 13.23% 18.82% 21.16% 5.74% - -0.05% 26.45% -
Total Cost 25,292 31,705 34,814 25,896 50,098 91,242 98,929 -20.31%
-
Net Worth 277,399 308,075 294,753 276,064 258,455 273,050 263,414 0.86%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,000 8,188 6,226 6,303 2,120 4,272 2,096 29.71%
Div Payout % 34.35% 50.73% 34.11% 39.30% 0.00% 14.88% 15.76% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 277,399 308,075 294,753 276,064 258,455 273,050 263,414 0.86%
NOSH 202,481 202,681 206,121 207,567 211,848 215,000 209,059 -0.53%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 53.51% 33.74% 34.40% 38.25% -41.12% 18.34% 14.65% -
ROE 10.49% 5.24% 6.19% 5.81% -5.66% 10.51% 5.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.87 23.61 25.75 20.20 16.76 51.97 55.44 -11.36%
EPS 14.38 7.96 8.86 7.73 -6.90 13.35 6.36 14.55%
DPS 5.00 4.00 3.00 3.00 1.00 2.00 1.00 30.73%
NAPS 1.37 1.52 1.43 1.33 1.22 1.27 1.26 1.40%
Adjusted Per Share Value based on latest NOSH - 207,567
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.47 22.40 24.85 19.64 16.62 52.32 54.27 -11.83%
EPS 13.63 7.56 8.55 7.51 -6.85 13.44 6.23 13.92%
DPS 4.68 3.83 2.92 2.95 0.99 2.00 0.98 29.73%
NAPS 1.2989 1.4426 1.3802 1.2927 1.2102 1.2785 1.2334 0.86%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.18 1.03 0.86 0.66 0.65 0.69 0.87 -
P/RPS 4.39 4.36 3.34 3.27 3.88 1.33 1.57 18.67%
P/EPS 8.21 12.93 9.71 8.54 -9.41 5.17 13.68 -8.15%
EY 12.18 7.73 10.30 11.71 -10.62 19.35 7.31 8.87%
DY 4.24 3.88 3.49 4.55 1.54 2.90 1.15 24.26%
P/NAPS 0.86 0.68 0.60 0.50 0.53 0.54 0.69 3.73%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 28/08/12 25/08/11 23/08/10 20/08/09 20/08/08 20/08/07 -
Price 1.26 1.24 0.77 0.70 0.64 0.61 0.73 -
P/RPS 4.69 5.25 2.99 3.46 3.82 1.17 1.32 23.50%
P/EPS 8.76 15.57 8.70 9.06 -9.27 4.57 11.48 -4.40%
EY 11.41 6.42 11.50 11.04 -10.79 21.89 8.71 4.59%
DY 3.97 3.23 3.90 4.29 1.56 3.28 1.37 19.38%
P/NAPS 0.92 0.82 0.54 0.53 0.52 0.48 0.58 7.98%

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