[APM] QoQ 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- 2.2%
YoY- 22.46%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 340,001 308,124 306,375 329,036 338,282 285,327 282,866 13.08%
PBT 37,687 37,209 41,621 51,877 48,985 39,521 31,447 12.86%
Tax -8,715 -8,450 -7,999 -12,972 -10,862 -8,802 -7,126 14.40%
NP 28,972 28,759 33,622 38,905 38,123 30,719 24,321 12.40%
-
NP to SH 25,546 25,409 29,495 36,329 35,547 28,142 21,848 11.01%
-
Tax Rate 23.12% 22.71% 19.22% 25.01% 22.17% 22.27% 22.66% -
Total Cost 311,029 279,365 272,753 290,131 300,159 254,608 258,545 13.15%
-
Net Worth 941,580 945,105 782,897 888,651 919,487 910,016 888,879 3.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,681 - 23,486 - 78,254 - 32,305 -40.97%
Div Payout % 57.47% - 79.63% - 220.14% - 147.86% -
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 941,580 945,105 782,897 888,651 919,487 910,016 888,879 3.92%
NOSH 195,754 195,755 195,724 195,738 195,635 195,702 195,788 -0.01%
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 8.52% 9.33% 10.97% 11.82% 11.27% 10.77% 8.60% -
ROE 2.71% 2.69% 3.77% 4.09% 3.87% 3.09% 2.46% -
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 173.69 157.40 156.53 168.10 172.91 145.80 144.48 13.09%
EPS 13.05 12.98 15.07 18.56 18.17 14.38 11.16 11.02%
DPS 7.50 0.00 12.00 0.00 40.00 0.00 16.50 -40.96%
NAPS 4.81 4.828 4.00 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 168.65 152.84 151.97 163.21 167.80 141.53 140.31 13.08%
EPS 12.67 12.60 14.63 18.02 17.63 13.96 10.84 10.99%
DPS 7.28 0.00 11.65 0.00 38.82 0.00 16.02 -40.97%
NAPS 4.6705 4.688 3.8834 4.408 4.561 4.514 4.4091 3.92%
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 3.44 3.93 3.70 3.37 2.89 3.40 3.26 3.65%
P/EPS 45.82 47.61 38.42 30.55 27.46 34.42 42.21 5.63%
EY 2.18 2.10 2.60 3.27 3.64 2.91 2.37 -5.43%
DY 1.25 0.00 2.07 0.00 8.02 0.00 3.50 -49.75%
P/NAPS 1.24 1.28 1.45 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 3.48 3.97 3.91 3.51 3.12 3.73 3.69 -3.84%
P/EPS 46.36 48.15 40.61 31.79 29.72 37.83 47.76 -1.96%
EY 2.16 2.08 2.46 3.15 3.36 2.64 2.09 2.22%
DY 1.24 0.00 1.96 0.00 7.41 0.00 3.10 -45.80%
P/NAPS 1.26 1.29 1.53 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