[APM] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -9.38%
YoY- 5.16%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 285,327 282,866 284,726 278,461 277,094 306,331 297,219 -2.68%
PBT 39,521 31,447 42,262 42,305 43,510 45,000 46,374 -10.10%
Tax -8,802 -7,126 -9,072 -10,129 -8,011 -3,912 -13,708 -25.55%
NP 30,719 24,321 33,190 32,176 35,499 41,088 32,666 -4.01%
-
NP to SH 28,142 21,848 29,665 29,517 32,571 37,223 26,837 3.21%
-
Tax Rate 22.27% 22.66% 21.47% 23.94% 18.41% 8.69% 29.56% -
Total Cost 254,608 258,545 251,536 246,285 241,595 265,243 264,553 -2.51%
-
Net Worth 910,016 888,879 825,146 855,366 857,337 823,916 788,862 9.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 32,305 - 19,573 - - - -
Div Payout % - 147.86% - 66.31% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 910,016 888,879 825,146 855,366 857,337 823,916 788,862 9.98%
NOSH 195,702 195,788 206,286 195,736 195,739 195,704 195,747 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.77% 8.60% 11.66% 11.55% 12.81% 13.41% 10.99% -
ROE 3.09% 2.46% 3.60% 3.45% 3.80% 4.52% 3.40% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 145.80 144.48 138.02 142.26 141.56 156.53 151.84 -2.66%
EPS 14.38 11.16 15.16 15.08 16.64 19.02 13.71 3.22%
DPS 0.00 16.50 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.65 4.54 4.00 4.37 4.38 4.21 4.03 10.00%
Adjusted Per Share Value based on latest NOSH - 195,736
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 141.53 140.31 141.23 138.13 137.45 151.95 147.43 -2.68%
EPS 13.96 10.84 14.71 14.64 16.16 18.46 13.31 3.22%
DPS 0.00 16.02 0.00 9.71 0.00 0.00 0.00 -
NAPS 4.514 4.4091 4.093 4.2429 4.2527 4.0869 3.913 9.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.95 4.71 4.96 4.74 4.59 4.45 4.50 -
P/RPS 3.40 3.26 3.59 3.33 3.24 2.84 2.96 9.67%
P/EPS 34.42 42.21 34.49 31.43 27.58 23.40 32.82 3.22%
EY 2.91 2.37 2.90 3.18 3.63 4.27 3.05 -3.08%
DY 0.00 3.50 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 1.24 1.08 1.05 1.06 1.12 -3.60%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 27/02/13 28/11/12 15/08/12 17/05/12 24/02/12 17/11/11 -
Price 5.44 5.33 4.74 5.00 4.70 4.31 4.40 -
P/RPS 3.73 3.69 3.43 3.51 3.32 2.75 2.90 18.25%
P/EPS 37.83 47.76 32.96 33.16 28.25 22.66 32.09 11.58%
EY 2.64 2.09 3.03 3.02 3.54 4.41 3.12 -10.53%
DY 0.00 3.10 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.19 1.14 1.07 1.02 1.09 4.83%

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