[APEX] YoY TTM 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- 8.76%
YoY- 155.67%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 44,435 37,387 70,342 149,898 65,482 92,244 120,066 -15.26%
PBT 19,134 -11,067 18,027 26,106 -23,851 -98,087 12,978 6.68%
Tax -1,143 -1,814 1,318 -7,198 509 18,181 -8,367 -28.22%
NP 17,991 -12,881 19,345 18,908 -23,342 -79,906 4,611 25.45%
-
NP to SH 17,991 -12,902 28,532 14,463 -25,982 -79,599 4,655 25.25%
-
Tax Rate 5.97% - -7.31% 27.57% - - 64.47% -
Total Cost 26,444 50,268 50,997 130,990 88,824 172,150 115,455 -21.77%
-
Net Worth 291,899 266,174 264,950 270,264 253,451 260,057 260,632 1.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,303 2,120 4,272 2,096 2,123 2,135 - -
Div Payout % 35.04% 0.00% 14.97% 14.49% 0.00% 0.00% - -
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 291,899 266,174 264,950 270,264 253,451 260,057 260,632 1.90%
NOSH 207,021 211,249 211,960 214,495 209,464 211,428 211,896 -0.38%
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 40.49% -34.45% 27.50% 12.61% -35.65% -86.62% 3.84% -
ROE 6.16% -4.85% 10.77% 5.35% -10.25% -30.61% 1.79% -
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 21.46 17.70 33.19 69.88 31.26 43.63 56.66 -14.93%
EPS 8.69 -6.11 13.46 6.74 -12.40 -37.65 2.20 25.71%
DPS 3.00 1.00 2.00 0.98 1.00 1.01 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 20.81 17.51 32.94 70.19 30.66 43.19 56.22 -15.25%
EPS 8.42 -6.04 13.36 6.77 -12.17 -37.27 2.18 25.24%
DPS 2.95 0.99 2.00 0.98 0.99 1.00 0.00 -
NAPS 1.3668 1.2464 1.2406 1.2655 1.1868 1.2177 1.2204 1.90%
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 3.17 3.39 1.84 1.06 1.66 1.03 1.01 20.99%
P/EPS 7.82 -9.82 4.53 10.97 -4.19 -1.20 25.95 -18.11%
EY 12.78 -10.18 22.07 9.11 -23.85 -83.66 3.85 22.12%
DY 4.41 1.67 3.28 1.32 1.92 2.24 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 3.49 3.39 1.69 1.04 1.89 1.01 1.01 22.94%
P/EPS 8.63 -9.82 4.16 10.83 -4.76 -1.17 25.95 -16.75%
EY 11.59 -10.18 24.04 9.24 -21.02 -85.56 3.85 20.15%
DY 4.00 1.67 3.57 1.34 1.69 2.30 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