[APM] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.91%
YoY- -37.36%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 305,763 318,255 287,843 291,902 340,001 308,124 306,375 -0.13%
PBT 27,057 33,328 35,648 34,741 37,687 37,209 41,621 -25.01%
Tax -5,608 -12,163 -7,894 -9,074 -8,715 -8,450 -7,999 -21.13%
NP 21,449 21,165 27,754 25,667 28,972 28,759 33,622 -25.95%
-
NP to SH 18,300 17,827 24,690 22,758 25,546 25,409 29,495 -27.31%
-
Tax Rate 20.73% 36.49% 22.14% 26.12% 23.12% 22.71% 19.22% -
Total Cost 284,314 297,090 260,089 266,235 311,029 279,365 272,753 2.81%
-
Net Worth 1,155,480 1,164,332 1,142,548 949,065 941,580 945,105 782,897 29.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 14,663 - 23,477 - 14,681 - 23,486 -27.01%
Div Payout % 80.13% - 95.09% - 57.47% - 79.63% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,155,480 1,164,332 1,142,548 949,065 941,580 945,105 782,897 29.72%
NOSH 195,512 195,686 195,641 195,683 195,754 195,755 195,724 -0.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.01% 6.65% 9.64% 8.79% 8.52% 9.33% 10.97% -
ROE 1.58% 1.53% 2.16% 2.40% 2.71% 2.69% 3.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 156.39 162.64 147.13 149.17 173.69 157.40 156.53 -0.05%
EPS 9.36 9.11 12.62 11.63 13.05 12.98 15.07 -27.26%
DPS 7.50 0.00 12.00 0.00 7.50 0.00 12.00 -26.96%
NAPS 5.91 5.95 5.84 4.85 4.81 4.828 4.00 29.81%
Adjusted Per Share Value based on latest NOSH - 195,683
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 151.67 157.86 142.78 144.79 168.65 152.84 151.97 -0.13%
EPS 9.08 8.84 12.25 11.29 12.67 12.60 14.63 -27.30%
DPS 7.27 0.00 11.65 0.00 7.28 0.00 11.65 -27.03%
NAPS 5.7316 5.7755 5.6674 4.7077 4.6705 4.688 3.8834 29.72%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.78 4.65 4.84 5.90 5.98 6.18 5.79 -
P/RPS 3.06 2.86 3.29 3.96 3.44 3.93 3.70 -11.92%
P/EPS 51.07 51.04 38.35 50.73 45.82 47.61 38.42 20.95%
EY 1.96 1.96 2.61 1.97 2.18 2.10 2.60 -17.21%
DY 1.57 0.00 2.48 0.00 1.25 0.00 2.07 -16.87%
P/NAPS 0.81 0.78 0.83 1.22 1.24 1.28 1.45 -32.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 14/05/15 27/02/15 26/11/14 27/08/14 20/05/14 27/02/14 -
Price 4.15 5.15 4.97 5.36 6.05 6.25 6.12 -
P/RPS 2.65 3.17 3.38 3.59 3.48 3.97 3.91 -22.89%
P/EPS 44.34 56.53 39.38 46.09 46.36 48.15 40.61 6.05%
EY 2.26 1.77 2.54 2.17 2.16 2.08 2.46 -5.51%
DY 1.81 0.00 2.41 0.00 1.24 0.00 1.96 -5.18%
P/NAPS 0.70 0.87 0.85 1.11 1.26 1.29 1.53 -40.70%

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