[APM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -7.14%
YoY- -5.25%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,270,193 1,247,218 1,141,308 1,123,147 1,120,374 1,111,110 1,108,376 9.50%
PBT 187,177 177,012 158,084 159,524 170,769 171,630 174,040 4.96%
Tax -43,514 -39,328 -35,208 -34,337 -36,282 -36,280 -32,044 22.60%
NP 143,662 137,684 122,876 125,187 134,486 135,350 141,996 0.77%
-
NP to SH 131,726 126,048 112,568 113,601 122,337 124,176 130,284 0.73%
-
Tax Rate 23.25% 22.22% 22.27% 21.52% 21.25% 21.14% 18.41% -
Total Cost 1,126,530 1,109,534 1,018,432 997,960 985,888 975,760 966,380 10.75%
-
Net Worth 888,352 919,629 910,016 888,463 782,699 855,104 857,337 2.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 104,358 156,532 - 46,967 26,089 39,135 - -
Div Payout % 79.22% 124.19% - 41.34% 21.33% 31.52% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 888,352 919,629 910,016 888,463 782,699 855,104 857,337 2.39%
NOSH 195,672 195,665 195,702 195,696 195,674 195,676 195,739 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.31% 11.04% 10.77% 11.15% 12.00% 12.18% 12.81% -
ROE 14.83% 13.71% 12.37% 12.79% 15.63% 14.52% 15.20% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 649.14 637.42 583.19 573.92 572.57 567.83 566.25 9.52%
EPS 67.32 64.42 57.52 58.05 62.52 63.46 66.56 0.75%
DPS 53.33 80.00 0.00 24.00 13.33 20.00 0.00 -
NAPS 4.54 4.70 4.65 4.54 4.00 4.37 4.38 2.41%
Adjusted Per Share Value based on latest NOSH - 195,788
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 630.06 618.66 566.13 557.12 555.74 551.15 549.79 9.50%
EPS 65.34 62.52 55.84 56.35 60.68 61.60 64.63 0.73%
DPS 51.77 77.65 0.00 23.30 12.94 19.41 0.00 -
NAPS 4.4065 4.5617 4.514 4.4071 3.8824 4.2416 4.2527 2.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.67 4.99 4.95 4.71 4.96 4.74 4.59 -
P/RPS 0.87 0.78 0.85 0.82 0.87 0.83 0.81 4.87%
P/EPS 8.42 7.75 8.61 8.11 7.93 7.47 6.90 14.17%
EY 11.87 12.91 11.62 12.32 12.60 13.39 14.50 -12.47%
DY 9.41 16.03 0.00 5.10 2.69 4.22 0.00 -
P/NAPS 1.25 1.06 1.06 1.04 1.24 1.08 1.05 12.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 15/05/13 27/02/13 28/11/12 15/08/12 17/05/12 -
Price 5.90 5.40 5.44 5.33 4.74 5.00 4.70 -
P/RPS 0.91 0.85 0.93 0.93 0.83 0.88 0.83 6.32%
P/EPS 8.76 8.38 9.46 9.18 7.58 7.88 7.06 15.45%
EY 11.41 11.93 10.57 10.89 13.19 12.69 14.16 -13.39%
DY 9.04 14.81 0.00 4.50 2.81 4.00 0.00 -
P/NAPS 1.30 1.15 1.17 1.17 1.19 1.14 1.07 13.84%

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