[CAP] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 16.23%
YoY- 26.04%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 357,090 273,256 481,384 514,376 458,164 418,508 443,572 -13.49%
PBT 77,422 64,332 123,410 131,124 112,200 110,088 113,301 -22.47%
Tax -43,210 -16,392 -32,699 -33,838 -28,498 -28,020 -33,646 18.20%
NP 34,212 47,940 90,711 97,285 83,702 82,068 79,655 -43.16%
-
NP to SH 34,212 47,940 90,711 97,285 83,702 82,068 79,655 -43.16%
-
Tax Rate 55.81% 25.48% 26.50% 25.81% 25.40% 25.45% 29.70% -
Total Cost 322,878 225,316 390,673 417,090 374,462 336,440 363,917 -7.68%
-
Net Worth 0 0 265,103 0 0 0 36,676,829 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 0 265,103 0 0 0 36,676,829 -
NOSH 601,153 599,739 599,781 599,851 600,337 577,937 60,693,079 -95.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.58% 17.54% 18.84% 18.91% 18.27% 19.61% 17.96% -
ROE 0.00% 0.00% 34.22% 0.00% 0.00% 0.00% 0.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 59.40 45.56 80.26 85.75 76.32 72.41 0.73 1792.95%
EPS 3.00 4.40 8.00 8.53 13.96 13.68 13.44 -63.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.442 0.00 0.00 0.00 0.6043 -
Adjusted Per Share Value based on latest NOSH - 600,519
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.22 20.06 35.34 37.77 33.64 30.73 32.57 -13.49%
EPS 2.51 3.52 6.66 7.14 6.15 6.03 5.85 -43.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1946 0.00 0.00 0.00 26.9293 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.35 0.355 0.27 0.325 0.31 0.345 0.375 -
P/RPS 0.59 0.78 0.34 0.38 0.41 0.48 51.31 -94.94%
P/EPS 6.15 4.44 1.79 2.00 2.22 2.43 285.73 -92.31%
EY 16.26 22.52 56.01 49.90 44.98 41.16 0.35 1201.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.61 0.00 0.00 0.00 0.62 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 21/05/15 16/02/15 19/11/14 20/08/14 22/05/14 26/02/14 -
Price 0.275 0.45 0.23 0.305 0.315 0.31 0.29 -
P/RPS 0.46 0.99 0.29 0.36 0.41 0.43 39.68 -94.91%
P/EPS 4.83 5.63 1.52 1.88 2.26 2.18 220.97 -92.23%
EY 20.69 17.76 65.76 53.17 44.26 45.81 0.45 1192.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.52 0.00 0.00 0.00 0.48 -

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