[APM] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 33.49%
YoY- -23.3%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 879,858 624,018 318,255 1,227,870 940,027 648,125 308,124 101.14%
PBT 77,044 60,385 33,328 145,285 109,637 74,896 37,209 62.38%
Tax -23,002 -17,771 -12,163 -34,133 -26,239 -17,165 -8,450 94.83%
NP 54,042 42,614 21,165 111,152 83,398 57,731 28,759 52.22%
-
NP to SH 45,779 36,127 17,827 98,403 73,713 50,955 25,409 48.01%
-
Tax Rate 29.86% 29.43% 36.49% 23.49% 23.93% 22.92% 22.71% -
Total Cost 825,816 581,404 297,090 1,116,718 856,629 590,394 279,365 105.83%
-
Net Worth 1,169,408 1,155,985 1,164,332 1,142,719 949,052 941,219 945,105 15.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 14,666 14,669 - 38,155 14,676 14,675 - -
Div Payout % 32.04% 40.61% - 38.78% 19.91% 28.80% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,169,408 1,155,985 1,164,332 1,142,719 949,052 941,219 945,105 15.23%
NOSH 195,553 195,598 195,686 195,671 195,680 195,679 195,755 -0.06%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.14% 6.83% 6.65% 9.05% 8.87% 8.91% 9.33% -
ROE 3.91% 3.13% 1.53% 8.61% 7.77% 5.41% 2.69% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 449.93 319.03 162.64 627.52 480.39 331.22 157.40 101.28%
EPS 23.41 18.47 9.11 50.29 37.67 26.04 12.98 48.11%
DPS 7.50 7.50 0.00 19.50 7.50 7.50 0.00 -
NAPS 5.98 5.91 5.95 5.84 4.85 4.81 4.828 15.31%
Adjusted Per Share Value based on latest NOSH - 195,641
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 436.44 309.53 157.86 609.06 466.28 321.49 152.84 101.14%
EPS 22.71 17.92 8.84 48.81 36.56 25.28 12.60 48.05%
DPS 7.28 7.28 0.00 18.93 7.28 7.28 0.00 -
NAPS 5.8006 5.7341 5.7755 5.6683 4.7076 4.6687 4.688 15.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.01 4.78 4.65 4.84 5.90 5.98 6.18 -
P/RPS 0.89 1.50 2.86 0.77 1.23 1.81 3.93 -62.81%
P/EPS 17.13 25.88 51.04 9.62 15.66 22.96 47.61 -49.38%
EY 5.84 3.86 1.96 10.39 6.38 4.35 2.10 97.63%
DY 1.87 1.57 0.00 4.03 1.27 1.25 0.00 -
P/NAPS 0.67 0.81 0.78 0.83 1.22 1.24 1.28 -35.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 21/08/15 14/05/15 27/02/15 26/11/14 27/08/14 20/05/14 -
Price 3.96 4.15 5.15 4.97 5.36 6.05 6.25 -
P/RPS 0.88 1.30 3.17 0.79 1.12 1.83 3.97 -63.33%
P/EPS 16.92 22.47 56.53 9.88 14.23 23.23 48.15 -50.17%
EY 5.91 4.45 1.77 10.12 7.03 4.30 2.08 100.48%
DY 1.89 1.81 0.00 3.92 1.40 1.24 0.00 -
P/NAPS 0.66 0.70 0.87 0.85 1.11 1.26 1.29 -36.00%

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