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

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP'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 458,164 418,508 443,572 414,677 401,246 368,792 344,413 21.01%
PBT 112,200 110,088 113,301 105,724 92,642 74,964 86,436 19.05%
Tax -28,498 -28,020 -33,646 -28,536 -26,166 -24,328 -22,246 18.00%
NP 83,702 82,068 79,655 77,188 66,476 50,636 64,190 19.41%
-
NP to SH 83,702 82,068 79,655 77,188 66,476 50,636 64,190 19.41%
-
Tax Rate 25.40% 25.45% 29.70% 26.99% 28.24% 32.45% 25.74% -
Total Cost 374,462 336,440 363,917 337,489 334,770 318,156 280,223 21.38%
-
Net Worth 0 0 36,676,829 312,611 295,062 28,482,749 18,763,231 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 0 0 36,676,829 312,611 295,062 28,482,749 18,763,231 -
NOSH 600,337 577,937 60,693,079 578,910 599,963 63,295,001 49,376,924 -94.75%
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 18.27% 19.61% 17.96% 18.61% 16.57% 13.73% 18.64% -
ROE 0.00% 0.00% 0.22% 24.69% 22.53% 0.18% 0.34% -
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 76.32 72.41 0.73 71.63 66.88 0.58 0.70 2201.92%
EPS 13.96 13.68 13.44 13.33 11.08 0.08 0.13 2178.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6043 0.54 0.4918 0.45 0.38 -
Adjusted Per Share Value based on latest NOSH - 591,700
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.64 30.73 32.57 30.45 29.46 27.08 25.29 21.01%
EPS 6.15 6.03 5.85 5.67 4.88 3.72 4.71 19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 26.9293 0.2295 0.2166 20.9129 13.7765 -
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 - -
Price 0.31 0.345 0.375 0.335 0.34 0.365 0.00 -
P/RPS 0.41 0.48 51.31 0.47 0.51 62.64 0.00 -
P/EPS 2.22 2.43 285.73 2.51 3.07 456.25 0.00 -
EY 44.98 41.16 0.35 39.80 32.59 0.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.62 0.62 0.69 0.81 0.00 -
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 20/08/14 22/05/14 26/02/14 18/11/13 19/08/13 27/05/13 23/01/13 -
Price 0.315 0.31 0.29 0.42 0.355 0.38 0.00 -
P/RPS 0.41 0.43 39.68 0.59 0.53 65.22 0.00 -
P/EPS 2.26 2.18 220.97 3.15 3.20 475.00 0.00 -
EY 44.26 45.81 0.45 31.75 31.21 0.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.48 0.78 0.72 0.84 0.00 -

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