[APM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.51%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,296,250 1,232,496 1,259,020 1,270,193 1,247,218 1,141,308 1,123,147 10.05%
PBT 149,792 148,836 182,004 187,177 177,012 158,084 159,524 -4.12%
Tax -34,330 -33,800 -40,635 -43,514 -39,328 -35,208 -34,337 -0.01%
NP 115,462 115,036 141,369 143,662 137,684 122,876 125,187 -5.26%
-
NP to SH 101,910 101,636 128,290 131,726 126,048 112,568 113,601 -7.00%
-
Tax Rate 22.92% 22.71% 22.33% 23.25% 22.22% 22.27% 21.52% -
Total Cost 1,180,788 1,117,460 1,117,651 1,126,530 1,109,534 1,018,432 997,960 11.90%
-
Net Worth 941,219 945,105 988,198 888,352 919,629 910,016 888,463 3.93%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 29,351 - 82,186 104,358 156,532 - 46,967 -26.96%
Div Payout % 28.80% - 64.06% 79.22% 124.19% - 41.34% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 941,219 945,105 988,198 888,352 919,629 910,016 888,463 3.93%
NOSH 195,679 195,755 195,682 195,672 195,665 195,702 195,696 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.91% 9.33% 11.23% 11.31% 11.04% 10.77% 11.15% -
ROE 10.83% 10.75% 12.98% 14.83% 13.71% 12.37% 12.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 662.43 629.61 643.40 649.14 637.42 583.19 573.92 10.06%
EPS 52.08 51.92 65.56 67.32 64.42 57.52 58.05 -6.99%
DPS 15.00 0.00 42.00 53.33 80.00 0.00 24.00 -26.96%
NAPS 4.81 4.828 5.05 4.54 4.70 4.65 4.54 3.93%
Adjusted Per Share Value based on latest NOSH - 195,738
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 642.98 611.36 624.51 630.06 618.66 566.13 557.12 10.05%
EPS 50.55 50.41 63.64 65.34 62.52 55.84 56.35 -7.00%
DPS 14.56 0.00 40.77 51.77 77.65 0.00 23.30 -26.97%
NAPS 4.6687 4.688 4.9018 4.4065 4.5617 4.514 4.4071 3.93%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.98 6.18 5.79 5.67 4.99 4.95 4.71 -
P/RPS 0.90 0.98 0.90 0.87 0.78 0.85 0.82 6.42%
P/EPS 11.48 11.90 8.83 8.42 7.75 8.61 8.11 26.15%
EY 8.71 8.40 11.32 11.87 12.91 11.62 12.32 -20.68%
DY 2.51 0.00 7.25 9.41 16.03 0.00 5.10 -37.74%
P/NAPS 1.24 1.28 1.15 1.25 1.06 1.06 1.04 12.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 20/05/14 27/02/14 21/11/13 28/08/13 15/05/13 27/02/13 -
Price 6.05 6.25 6.12 5.90 5.40 5.44 5.33 -
P/RPS 0.91 0.99 0.95 0.91 0.85 0.93 0.93 -1.44%
P/EPS 11.62 12.04 9.33 8.76 8.38 9.46 9.18 17.06%
EY 8.61 8.31 10.71 11.41 11.93 10.57 10.89 -14.53%
DY 2.48 0.00 6.86 9.04 14.81 0.00 4.50 -32.85%
P/NAPS 1.26 1.29 1.21 1.30 1.15 1.17 1.17 5.07%

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