[CAP] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3.2%
YoY- 24.09%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 514,376 458,164 418,508 443,572 414,677 401,246 368,792 24.80%
PBT 131,124 112,200 110,088 113,301 105,724 92,642 74,964 45.12%
Tax -33,838 -28,498 -28,020 -33,646 -28,536 -26,166 -24,328 24.57%
NP 97,285 83,702 82,068 79,655 77,188 66,476 50,636 54.48%
-
NP to SH 97,285 83,702 82,068 79,655 77,188 66,476 50,636 54.48%
-
Tax Rate 25.81% 25.40% 25.45% 29.70% 26.99% 28.24% 32.45% -
Total Cost 417,090 374,462 336,440 363,917 337,489 334,770 318,156 19.76%
-
Net Worth 0 0 0 36,676,829 312,611 295,062 28,482,749 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 0 0 36,676,829 312,611 295,062 28,482,749 -
NOSH 599,851 600,337 577,937 60,693,079 578,910 599,963 63,295,001 -95.50%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.91% 18.27% 19.61% 17.96% 18.61% 16.57% 13.73% -
ROE 0.00% 0.00% 0.00% 0.22% 24.69% 22.53% 0.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 85.75 76.32 72.41 0.73 71.63 66.88 0.58 2687.51%
EPS 8.53 13.96 13.68 13.44 13.33 11.08 0.08 2142.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.6043 0.54 0.4918 0.45 -
Adjusted Per Share Value based on latest NOSH - 66,913,334
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.77 33.64 30.73 32.57 30.45 29.46 27.08 24.80%
EPS 7.14 6.15 6.03 5.85 5.67 4.88 3.72 54.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 26.9293 0.2295 0.2166 20.9129 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.325 0.31 0.345 0.375 0.335 0.34 0.365 -
P/RPS 0.38 0.41 0.48 51.31 0.47 0.51 62.64 -96.66%
P/EPS 2.00 2.22 2.43 285.73 2.51 3.07 456.25 -97.31%
EY 49.90 44.98 41.16 0.35 39.80 32.59 0.22 3606.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.62 0.62 0.69 0.81 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 22/05/14 26/02/14 18/11/13 19/08/13 27/05/13 -
Price 0.305 0.315 0.31 0.29 0.42 0.355 0.38 -
P/RPS 0.36 0.41 0.43 39.68 0.59 0.53 65.22 -96.86%
P/EPS 1.88 2.26 2.18 220.97 3.15 3.20 475.00 -97.48%
EY 53.17 44.26 45.81 0.45 31.75 31.21 0.21 3888.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.48 0.78 0.72 0.84 -

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