[APM] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -18.81%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 291,902 340,001 308,124 306,375 329,036 338,282 285,327 1.52%
PBT 34,741 37,687 37,209 41,621 51,877 48,985 39,521 -8.22%
Tax -9,074 -8,715 -8,450 -7,999 -12,972 -10,862 -8,802 2.04%
NP 25,667 28,972 28,759 33,622 38,905 38,123 30,719 -11.27%
-
NP to SH 22,758 25,546 25,409 29,495 36,329 35,547 28,142 -13.18%
-
Tax Rate 26.12% 23.12% 22.71% 19.22% 25.01% 22.17% 22.27% -
Total Cost 266,235 311,029 279,365 272,753 290,131 300,159 254,608 3.01%
-
Net Worth 949,065 941,580 945,105 782,897 888,651 919,487 910,016 2.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 14,681 - 23,486 - 78,254 - -
Div Payout % - 57.47% - 79.63% - 220.14% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 949,065 941,580 945,105 782,897 888,651 919,487 910,016 2.83%
NOSH 195,683 195,754 195,755 195,724 195,738 195,635 195,702 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.79% 8.52% 9.33% 10.97% 11.82% 11.27% 10.77% -
ROE 2.40% 2.71% 2.69% 3.77% 4.09% 3.87% 3.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 149.17 173.69 157.40 156.53 168.10 172.91 145.80 1.53%
EPS 11.63 13.05 12.98 15.07 18.56 18.17 14.38 -13.18%
DPS 0.00 7.50 0.00 12.00 0.00 40.00 0.00 -
NAPS 4.85 4.81 4.828 4.00 4.54 4.70 4.65 2.84%
Adjusted Per Share Value based on latest NOSH - 195,724
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 144.79 168.65 152.84 151.97 163.21 167.80 141.53 1.52%
EPS 11.29 12.67 12.60 14.63 18.02 17.63 13.96 -13.18%
DPS 0.00 7.28 0.00 11.65 0.00 38.82 0.00 -
NAPS 4.7077 4.6705 4.688 3.8834 4.408 4.561 4.514 2.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.90 5.98 6.18 5.79 5.67 4.99 4.95 -
P/RPS 3.96 3.44 3.93 3.70 3.37 2.89 3.40 10.68%
P/EPS 50.73 45.82 47.61 38.42 30.55 27.46 34.42 29.47%
EY 1.97 2.18 2.10 2.60 3.27 3.64 2.91 -22.88%
DY 0.00 1.25 0.00 2.07 0.00 8.02 0.00 -
P/NAPS 1.22 1.24 1.28 1.45 1.25 1.06 1.06 9.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 20/05/14 27/02/14 21/11/13 28/08/13 15/05/13 -
Price 5.36 6.05 6.25 6.12 5.90 5.40 5.44 -
P/RPS 3.59 3.48 3.97 3.91 3.51 3.12 3.73 -2.51%
P/EPS 46.09 46.36 48.15 40.61 31.79 29.72 37.83 14.05%
EY 2.17 2.16 2.08 2.46 3.15 3.36 2.64 -12.24%
DY 0.00 1.24 0.00 1.96 0.00 7.41 0.00 -
P/NAPS 1.11 1.26 1.29 1.53 1.30 1.15 1.17 -3.44%

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