[APEX] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 18.05%
YoY- 80.34%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 42,223 54,641 75,211 54,400 47,846 53,067 41,936 0.11%
PBT 20,153 23,090 37,518 33,546 19,884 23,152 17,017 2.85%
Tax -3,924 -4,359 -6,479 -4,438 -3,743 -4,899 -977 26.05%
NP 16,229 18,731 31,039 29,108 16,141 18,253 16,040 0.19%
-
NP to SH 16,229 18,731 31,039 29,108 16,141 18,253 16,040 0.19%
-
Tax Rate 19.47% 18.88% 17.27% 13.23% 18.82% 21.16% 5.74% -
Total Cost 25,994 35,910 44,172 25,292 31,705 34,814 25,896 0.06%
-
Net Worth 279,253 273,976 296,199 277,399 308,075 294,753 276,064 0.19%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,146 24,370 16,195 10,000 8,188 6,226 6,303 8.24%
Div Payout % 62.52% 130.11% 52.18% 34.35% 50.73% 34.11% 39.30% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 279,253 273,976 296,199 277,399 308,075 294,753 276,064 0.19%
NOSH 202,357 202,945 202,876 202,481 202,681 206,121 207,567 -0.42%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 38.44% 34.28% 41.27% 53.51% 33.74% 34.40% 38.25% -
ROE 5.81% 6.84% 10.48% 10.49% 5.24% 6.19% 5.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.87 26.92 37.07 26.87 23.61 25.75 20.20 0.54%
EPS 8.02 9.23 15.30 14.38 7.96 8.86 7.73 0.61%
DPS 5.00 12.00 8.00 5.00 4.00 3.00 3.00 8.87%
NAPS 1.38 1.35 1.46 1.37 1.52 1.43 1.33 0.61%
Adjusted Per Share Value based on latest NOSH - 202,481
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.77 25.59 35.22 25.47 22.40 24.85 19.64 0.10%
EPS 7.60 8.77 14.53 13.63 7.56 8.55 7.51 0.19%
DPS 4.75 11.41 7.58 4.68 3.83 2.92 2.95 8.25%
NAPS 1.3076 1.2829 1.3869 1.2989 1.4426 1.3802 1.2927 0.19%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.65 1.39 1.60 1.18 1.03 0.86 0.66 -
P/RPS 7.91 5.16 4.32 4.39 4.36 3.34 3.27 15.84%
P/EPS 20.57 15.06 10.46 8.21 12.93 9.71 8.54 15.76%
EY 4.86 6.64 9.56 12.18 7.73 10.30 11.71 -13.62%
DY 3.03 8.63 5.00 4.24 3.88 3.49 4.55 -6.54%
P/NAPS 1.20 1.03 1.10 0.86 0.68 0.60 0.50 15.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 13/08/14 20/08/13 28/08/12 25/08/11 23/08/10 -
Price 1.68 1.45 1.40 1.26 1.24 0.77 0.70 -
P/RPS 8.05 5.39 3.78 4.69 5.25 2.99 3.46 15.09%
P/EPS 20.95 15.71 9.15 8.76 15.57 8.70 9.06 14.97%
EY 4.77 6.37 10.93 11.41 6.42 11.50 11.04 -13.04%
DY 2.98 8.28 5.71 3.97 3.23 3.90 4.29 -5.88%
P/NAPS 1.22 1.07 0.96 0.92 0.82 0.54 0.53 14.89%

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