[APM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 56.76%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 648,125 308,124 1,259,020 952,645 623,609 285,327 1,123,147 -30.75%
PBT 74,896 37,209 182,004 140,383 88,506 39,521 159,524 -39.67%
Tax -17,165 -8,450 -40,635 -32,636 -19,664 -8,802 -34,337 -37.09%
NP 57,731 28,759 141,369 107,747 68,842 30,719 125,187 -40.39%
-
NP to SH 50,955 25,409 128,290 98,795 63,024 28,142 113,601 -41.48%
-
Tax Rate 22.92% 22.71% 22.33% 23.25% 22.22% 22.27% 21.52% -
Total Cost 590,394 279,365 1,117,651 844,898 554,767 254,608 997,960 -29.59%
-
Net Worth 941,219 945,105 988,198 888,352 919,629 910,016 888,463 3.93%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,675 - 82,186 78,268 78,266 - 46,967 -54.05%
Div Payout % 28.80% - 64.06% 79.22% 124.19% - 41.34% -
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 941,219 945,105 988,198 888,352 919,629 910,016 888,463 3.93%
NOSH 195,679 195,755 195,682 195,672 195,665 195,702 195,696 -0.00%
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 8.91% 9.33% 11.23% 11.31% 11.04% 10.77% 11.15% -
ROE 5.41% 2.69% 12.98% 11.12% 6.85% 3.09% 12.79% -
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 331.22 157.40 643.40 486.86 318.71 145.80 573.92 -30.75%
EPS 26.04 12.98 65.56 50.49 32.21 14.38 58.05 -41.48%
DPS 7.50 0.00 42.00 40.00 40.00 0.00 24.00 -54.04%
NAPS 4.81 4.828 5.05 4.54 4.70 4.65 4.54 3.93%
Adjusted Per Share Value based on latest NOSH - 195,738
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 321.49 152.84 624.51 472.54 309.33 141.53 557.12 -30.75%
EPS 25.28 12.60 63.64 49.01 31.26 13.96 56.35 -41.48%
DPS 7.28 0.00 40.77 38.82 38.82 0.00 23.30 -54.05%
NAPS 4.6687 4.688 4.9018 4.4065 4.5617 4.514 4.4071 3.93%
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 31/12/12 -
Price 5.98 6.18 5.79 5.67 4.99 4.95 4.71 -
P/RPS 1.81 3.93 0.90 1.16 1.57 3.40 0.82 69.77%
P/EPS 22.96 47.61 8.83 11.23 15.49 34.42 8.11 100.50%
EY 4.35 2.10 11.32 8.90 6.45 2.91 12.32 -50.13%
DY 1.25 0.00 7.25 7.05 8.02 0.00 5.10 -60.93%
P/NAPS 1.24 1.28 1.15 1.25 1.06 1.06 1.04 12.47%
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 27/08/14 20/05/14 27/02/14 21/11/13 28/08/13 15/05/13 27/02/13 -
Price 6.05 6.25 6.12 5.90 5.40 5.44 5.33 -
P/RPS 1.83 3.97 0.95 1.21 1.69 3.73 0.93 57.22%
P/EPS 23.23 48.15 9.33 11.69 16.76 37.83 9.18 86.01%
EY 4.30 2.08 10.71 8.56 5.96 2.64 10.89 -46.26%
DY 1.24 0.00 6.86 6.78 7.41 0.00 4.50 -57.75%
P/NAPS 1.26 1.29 1.21 1.30 1.15 1.17 1.17 5.07%

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