[APM] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 26.31%
YoY- 20.43%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 308,124 306,375 329,036 338,282 285,327 282,866 284,726 5.41%
PBT 37,209 41,621 51,877 48,985 39,521 31,447 42,262 -8.14%
Tax -8,450 -7,999 -12,972 -10,862 -8,802 -7,126 -9,072 -4.62%
NP 28,759 33,622 38,905 38,123 30,719 24,321 33,190 -9.11%
-
NP to SH 25,409 29,495 36,329 35,547 28,142 21,848 29,665 -9.81%
-
Tax Rate 22.71% 19.22% 25.01% 22.17% 22.27% 22.66% 21.47% -
Total Cost 279,365 272,753 290,131 300,159 254,608 258,545 251,536 7.25%
-
Net Worth 945,105 782,897 888,651 919,487 910,016 888,879 825,146 9.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 23,486 - 78,254 - 32,305 - -
Div Payout % - 79.63% - 220.14% - 147.86% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 945,105 782,897 888,651 919,487 910,016 888,879 825,146 9.48%
NOSH 195,755 195,724 195,738 195,635 195,702 195,788 206,286 -3.43%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.33% 10.97% 11.82% 11.27% 10.77% 8.60% 11.66% -
ROE 2.69% 3.77% 4.09% 3.87% 3.09% 2.46% 3.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 157.40 156.53 168.10 172.91 145.80 144.48 138.02 9.16%
EPS 12.98 15.07 18.56 18.17 14.38 11.16 15.16 -9.84%
DPS 0.00 12.00 0.00 40.00 0.00 16.50 0.00 -
NAPS 4.828 4.00 4.54 4.70 4.65 4.54 4.00 13.37%
Adjusted Per Share Value based on latest NOSH - 195,635
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 152.84 151.97 163.21 167.80 141.53 140.31 141.23 5.41%
EPS 12.60 14.63 18.02 17.63 13.96 10.84 14.71 -9.81%
DPS 0.00 11.65 0.00 38.82 0.00 16.02 0.00 -
NAPS 4.688 3.8834 4.408 4.561 4.514 4.4091 4.093 9.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.18 5.79 5.67 4.99 4.95 4.71 4.96 -
P/RPS 3.93 3.70 3.37 2.89 3.40 3.26 3.59 6.22%
P/EPS 47.61 38.42 30.55 27.46 34.42 42.21 34.49 24.00%
EY 2.10 2.60 3.27 3.64 2.91 2.37 2.90 -19.37%
DY 0.00 2.07 0.00 8.02 0.00 3.50 0.00 -
P/NAPS 1.28 1.45 1.25 1.06 1.06 1.04 1.24 2.14%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 27/02/14 21/11/13 28/08/13 15/05/13 27/02/13 28/11/12 -
Price 6.25 6.12 5.90 5.40 5.44 5.33 4.74 -
P/RPS 3.97 3.91 3.51 3.12 3.73 3.69 3.43 10.24%
P/EPS 48.15 40.61 31.79 29.72 37.83 47.76 32.96 28.77%
EY 2.08 2.46 3.15 3.36 2.64 2.09 3.03 -22.19%
DY 0.00 1.96 0.00 7.41 0.00 3.10 0.00 -
P/NAPS 1.29 1.53 1.30 1.15 1.17 1.17 1.19 5.53%

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