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

Stock
[CAP] CHINA AUTOMOBILE PARTS HLD LTD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.85%
YoY- 62.07%
Quarter Report
Latest QR
Upcoming QR
CAP's Result
CAP'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 112,565 125,490 119,804 104,627 114,517 104,450 104,736 4.90%
PBT 29,390 34,600 27,355 27,522 31,906 31,601 26,830 6.24%
Tax -8,865 -9,188 -6,933 -7,005 -11,003 -7,933 -6,757 19.78%
NP 20,525 25,412 20,422 20,517 20,903 23,668 20,073 1.49%
-
NP to SH 20,525 25,412 20,422 20,517 20,903 23,668 20,073 1.49%
-
Tax Rate 30.16% 26.55% 25.34% 25.45% 34.49% 25.10% 25.18% -
Total Cost 92,040 100,078 99,382 84,110 93,614 80,782 84,663 5.71%
-
Net Worth 264,821 0 0 0 40,435,729 319,518 294,683 -6.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 264,821 0 0 0 40,435,729 319,518 294,683 -6.85%
NOSH 599,143 600,519 599,068 577,937 66,913,334 591,700 599,194 -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 18.23% 20.25% 17.05% 19.61% 18.25% 22.66% 19.17% -
ROE 7.75% 0.00% 0.00% 0.00% 0.05% 7.41% 6.81% -
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 18.79 20.90 20.00 18.10 0.17 17.65 17.48 4.92%
EPS 1.80 2.23 3.40 3.42 3.48 4.00 3.35 -33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.442 0.00 0.00 0.00 0.6043 0.54 0.4918 -6.85%
Adjusted Per Share Value based on latest NOSH - 577,937
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.26 9.21 8.80 7.68 8.41 7.67 7.69 4.86%
EPS 1.51 1.87 1.50 1.51 1.53 1.74 1.47 1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1944 0.00 0.00 0.00 29.6892 0.2346 0.2164 -6.87%
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 0.27 0.325 0.31 0.345 0.375 0.335 0.34 -
P/RPS 1.44 1.56 1.55 1.91 219.12 1.90 1.95 -18.25%
P/EPS 7.88 7.68 9.09 9.72 1,200.43 8.37 10.15 -15.49%
EY 12.69 13.02 11.00 10.29 0.08 11.94 9.85 18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.00 0.00 0.62 0.62 0.69 -7.86%
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 16/02/15 19/11/14 20/08/14 22/05/14 26/02/14 18/11/13 19/08/13 -
Price 0.23 0.305 0.315 0.31 0.29 0.42 0.355 -
P/RPS 1.22 1.46 1.58 1.71 169.45 2.38 2.03 -28.71%
P/EPS 6.71 7.21 9.24 8.73 928.33 10.50 10.60 -26.21%
EY 14.89 13.87 10.82 11.45 0.11 9.52 9.44 35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.00 0.00 0.00 0.48 0.78 0.72 -19.45%

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