[APM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.23%
YoY- -13.6%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,259,020 952,645 623,609 285,327 1,123,147 840,281 555,555 72.27%
PBT 182,004 140,383 88,506 39,521 159,524 128,077 85,815 64.84%
Tax -40,635 -32,636 -19,664 -8,802 -34,337 -27,212 -18,140 70.95%
NP 141,369 107,747 68,842 30,719 125,187 100,865 67,675 63.19%
-
NP to SH 128,290 98,795 63,024 28,142 113,601 91,753 62,088 62.01%
-
Tax Rate 22.33% 23.25% 22.22% 22.27% 21.52% 21.25% 21.14% -
Total Cost 1,117,651 844,898 554,767 254,608 997,960 739,416 487,880 73.51%
-
Net Worth 988,198 888,352 919,629 910,016 888,463 782,699 855,104 10.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 82,186 78,268 78,266 - 46,967 19,567 19,567 159.64%
Div Payout % 64.06% 79.22% 124.19% - 41.34% 21.33% 31.52% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 988,198 888,352 919,629 910,016 888,463 782,699 855,104 10.09%
NOSH 195,682 195,672 195,665 195,702 195,696 195,674 195,676 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.23% 11.31% 11.04% 10.77% 11.15% 12.00% 12.18% -
ROE 12.98% 11.12% 6.85% 3.09% 12.79% 11.72% 7.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 643.40 486.86 318.71 145.80 573.92 429.43 283.92 72.26%
EPS 65.56 50.49 32.21 14.38 58.05 46.89 31.73 62.00%
DPS 42.00 40.00 40.00 0.00 24.00 10.00 10.00 159.63%
NAPS 5.05 4.54 4.70 4.65 4.54 4.00 4.37 10.09%
Adjusted Per Share Value based on latest NOSH - 195,702
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 624.51 472.54 309.33 141.53 557.12 416.81 275.57 72.27%
EPS 63.64 49.01 31.26 13.96 56.35 45.51 30.80 62.01%
DPS 40.77 38.82 38.82 0.00 23.30 9.71 9.71 159.58%
NAPS 4.9018 4.4065 4.5617 4.514 4.4071 3.8824 4.2416 10.09%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.79 5.67 4.99 4.95 4.71 4.96 4.74 -
P/RPS 0.90 1.16 1.57 3.40 0.82 1.16 1.67 -33.70%
P/EPS 8.83 11.23 15.49 34.42 8.11 10.58 14.94 -29.50%
EY 11.32 8.90 6.45 2.91 12.32 9.45 6.69 41.86%
DY 7.25 7.05 8.02 0.00 5.10 2.02 2.11 127.19%
P/NAPS 1.15 1.25 1.06 1.06 1.04 1.24 1.08 4.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 28/08/13 15/05/13 27/02/13 28/11/12 15/08/12 -
Price 6.12 5.90 5.40 5.44 5.33 4.74 5.00 -
P/RPS 0.95 1.21 1.69 3.73 0.93 1.10 1.76 -33.63%
P/EPS 9.33 11.69 16.76 37.83 9.18 10.11 15.76 -29.42%
EY 10.71 8.56 5.96 2.64 10.89 9.89 6.35 41.55%
DY 6.86 6.78 7.41 0.00 4.50 2.11 2.00 126.92%
P/NAPS 1.21 1.30 1.15 1.17 1.17 1.19 1.14 4.04%

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