[APM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -20.78%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,227,870 1,253,369 1,296,250 1,232,496 1,259,020 1,270,193 1,247,218 -1.03%
PBT 145,285 146,182 149,792 148,836 182,004 187,177 177,012 -12.30%
Tax -34,133 -34,985 -34,330 -33,800 -40,635 -43,514 -39,328 -8.98%
NP 111,152 111,197 115,462 115,036 141,369 143,662 137,684 -13.26%
-
NP to SH 98,403 98,284 101,910 101,636 128,290 131,726 126,048 -15.17%
-
Tax Rate 23.49% 23.93% 22.92% 22.71% 22.33% 23.25% 22.22% -
Total Cost 1,116,718 1,142,172 1,180,788 1,117,460 1,117,651 1,126,530 1,109,534 0.43%
-
Net Worth 1,142,719 949,052 941,219 945,105 988,198 888,352 919,629 15.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 38,155 19,568 29,351 - 82,186 104,358 156,532 -60.87%
Div Payout % 38.78% 19.91% 28.80% - 64.06% 79.22% 124.19% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,142,719 949,052 941,219 945,105 988,198 888,352 919,629 15.53%
NOSH 195,671 195,680 195,679 195,755 195,682 195,672 195,665 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.05% 8.87% 8.91% 9.33% 11.23% 11.31% 11.04% -
ROE 8.61% 10.36% 10.83% 10.75% 12.98% 14.83% 13.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 627.52 640.52 662.43 629.61 643.40 649.14 637.42 -1.03%
EPS 50.29 50.23 52.08 51.92 65.56 67.32 64.42 -15.17%
DPS 19.50 10.00 15.00 0.00 42.00 53.33 80.00 -60.87%
NAPS 5.84 4.85 4.81 4.828 5.05 4.54 4.70 15.53%
Adjusted Per Share Value based on latest NOSH - 195,755
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 609.06 621.71 642.98 611.36 624.51 630.06 618.66 -1.03%
EPS 48.81 48.75 50.55 50.41 63.64 65.34 62.52 -15.17%
DPS 18.93 9.71 14.56 0.00 40.77 51.77 77.65 -60.87%
NAPS 5.6683 4.7076 4.6687 4.688 4.9018 4.4065 4.5617 15.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.84 5.90 5.98 6.18 5.79 5.67 4.99 -
P/RPS 0.77 0.92 0.90 0.98 0.90 0.87 0.78 -0.85%
P/EPS 9.62 11.75 11.48 11.90 8.83 8.42 7.75 15.45%
EY 10.39 8.51 8.71 8.40 11.32 11.87 12.91 -13.44%
DY 4.03 1.69 2.51 0.00 7.25 9.41 16.03 -60.06%
P/NAPS 0.83 1.22 1.24 1.28 1.15 1.25 1.06 -15.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 27/08/14 20/05/14 27/02/14 21/11/13 28/08/13 -
Price 4.97 5.36 6.05 6.25 6.12 5.90 5.40 -
P/RPS 0.79 0.84 0.91 0.99 0.95 0.91 0.85 -4.75%
P/EPS 9.88 10.67 11.62 12.04 9.33 8.76 8.38 11.56%
EY 10.12 9.37 8.61 8.31 10.71 11.41 11.93 -10.36%
DY 3.92 1.87 2.48 0.00 6.86 9.04 14.81 -58.67%
P/NAPS 0.85 1.11 1.26 1.29 1.21 1.30 1.15 -18.20%

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