[APM] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -13.85%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 287,843 291,902 340,001 308,124 306,375 329,036 338,282 -10.17%
PBT 35,648 34,741 37,687 37,209 41,621 51,877 48,985 -19.04%
Tax -7,894 -9,074 -8,715 -8,450 -7,999 -12,972 -10,862 -19.11%
NP 27,754 25,667 28,972 28,759 33,622 38,905 38,123 -19.02%
-
NP to SH 24,690 22,758 25,546 25,409 29,495 36,329 35,547 -21.51%
-
Tax Rate 22.14% 26.12% 23.12% 22.71% 19.22% 25.01% 22.17% -
Total Cost 260,089 266,235 311,029 279,365 272,753 290,131 300,159 -9.08%
-
Net Worth 1,142,548 949,065 941,580 945,105 782,897 888,651 919,487 15.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 23,477 - 14,681 - 23,486 - 78,254 -55.08%
Div Payout % 95.09% - 57.47% - 79.63% - 220.14% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,142,548 949,065 941,580 945,105 782,897 888,651 919,487 15.53%
NOSH 195,641 195,683 195,754 195,755 195,724 195,738 195,635 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.64% 8.79% 8.52% 9.33% 10.97% 11.82% 11.27% -
ROE 2.16% 2.40% 2.71% 2.69% 3.77% 4.09% 3.87% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 147.13 149.17 173.69 157.40 156.53 168.10 172.91 -10.17%
EPS 12.62 11.63 13.05 12.98 15.07 18.56 18.17 -21.52%
DPS 12.00 0.00 7.50 0.00 12.00 0.00 40.00 -55.08%
NAPS 5.84 4.85 4.81 4.828 4.00 4.54 4.70 15.53%
Adjusted Per Share Value based on latest NOSH - 195,755
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 142.78 144.79 168.65 152.84 151.97 163.21 167.80 -10.17%
EPS 12.25 11.29 12.67 12.60 14.63 18.02 17.63 -21.49%
DPS 11.65 0.00 7.28 0.00 11.65 0.00 38.82 -55.07%
NAPS 5.6674 4.7077 4.6705 4.688 3.8834 4.408 4.561 15.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.84 5.90 5.98 6.18 5.79 5.67 4.99 -
P/RPS 3.29 3.96 3.44 3.93 3.70 3.37 2.89 9.00%
P/EPS 38.35 50.73 45.82 47.61 38.42 30.55 27.46 24.86%
EY 2.61 1.97 2.18 2.10 2.60 3.27 3.64 -19.84%
DY 2.48 0.00 1.25 0.00 2.07 0.00 8.02 -54.17%
P/NAPS 0.83 1.22 1.24 1.28 1.45 1.25 1.06 -15.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 27/08/14 20/05/14 27/02/14 21/11/13 28/08/13 -
Price 4.97 5.36 6.05 6.25 6.12 5.90 5.40 -
P/RPS 3.38 3.59 3.48 3.97 3.91 3.51 3.12 5.46%
P/EPS 39.38 46.09 46.36 48.15 40.61 31.79 29.72 20.57%
EY 2.54 2.17 2.16 2.08 2.46 3.15 3.36 -16.97%
DY 2.41 0.00 1.24 0.00 1.96 0.00 7.41 -52.60%
P/NAPS 0.85 1.11 1.26 1.29 1.53 1.30 1.15 -18.20%

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